ROIStack
Live demoSan Antonio, TX 78228

Real RentCast data, snapshotted June 2026. Tweak any input below, every metric, score, and insight recomputes live.

Sign up free
Global Property Details

Confirm the details we pulled, then pick a strategy.

Live
$
AVM range $202,000–$235,000 · Last sold $184,500 (Mar 2022)
$
Live
$
Est.
$
$
Live
Property
Single Family
Live
Live
Live
Shared Financing

Applies to this tab. Down payment, rate, and term drive the mortgage.

%
= $54,500 down
%
= $5,232 closing
%
≈ $1,033 / mo P&I
yr
≈ $208,535 interest over 30 yr
Monthly Carrying Cost (PITI)
P&I
$1,033
/mo
Taxes
$431
/mo
Insurance
$167
/mo
HOA
$0
/mo
PITI total
$1,631
/mo
Loan: $163,500 at 6.500% / 30 yr. Down payment $54,500 (25.0%).

Due Dealy AI Insight

Live

STR scenario: modeled monthly cash flow of -$374.

LTR scenario: modeled monthly cash flow of -$92.

BRRRR scenario: modeled $73,363 capital left in deal, $257/mo post-refi cash flow.

Flip scenario: modeled net profit of -$52,213.

Save analysisExport PDF
ROIStack, LTR Deal
17/100
-$92CF / mo-1.6%CoC5.2%Cap0.91DSCR
1% Rule0.83%50% Rule-$2,141GRM <1010.1DSCR 1.25+0.91
Verdict
Poor
NUMBERS DON'T PENCIL
Monthly cash flow
-$92
-$92/door
Cash-on-cash
-1.6%
Target ≥8%
Cap rate
5.2%
NOI ÷ price
DSCR
0.91
Lenders want ≥1.25
Rules of thumb
1% Rule
0.83%
Monthly rent ÷ price
50% Rule
-$2,141
CF if OpEx = 50% EGI
Rent / PITI
1.10×
Coverage of housing payment
Break-even occ.
100.7%
Below 80% = safe margin
LTR inputs
Live
$
Range $1,675 to $1,925/mo
%
1 to 4 unit residential. Larger multifamily coming later.
$
Operating expenses
%
%
%
Total monthly OpEx: $171
Custom expenses

No custom expenses yet. Add anything specific to this deal, lawn care, permits, pest, etc.

Adds $0/mo equivalent.
Monthly expense breakdown
Mortgage (P&I): $1,033Property Taxes: $431Insurance: $167Variable OpEx: $171Long-Term$1,802
  • Mortgage (P&I)$1,033 · 57%
  • Property Taxes$431 · 24%
  • Insurance$167 · 9%
  • Variable OpEx$171 · 9%

Like the analysis? Run it on your address.

Sign up free in 10 seconds. Analyze any property four ways with one set of inputs, save deals to your portfolio, and export branded PDF reports.

Sign up freeSee all features

Property data sourced from RentCast on June 5, 2026. Your own deals refresh live.

Estimates only, based on the inputs you provide and third-party data. Not investment, tax, accounting, or legal advice. See our full disclaimer.