0out of 100
Good Deal

105 El Fledo Ct, San Antonio, TX 78210, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location8/25
$
$145,000
%
$29,000 cash at risk up front
83
105 El Fledo Ct, San Antonio, TX 78210, USA
4 bd2 ba1,302 sqft

Good Deal

83/100

This is a solid deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin the neighborhood scores low.

Highlights
  • 8% below area price per sqft
  • $30k potential equity (11%)
  • $158/mo positive cash flow
Watch-outs
  • Cap rate only 5.69%
  • Neighborhood scores 64/100

Price vs. Market

Good
Your offer
$111/sqft
Area avg
$199/sqft
44% below market average
You save ~$114,576 vs buying at market rate
Your offer
$145,000
At market rate
$259,098

ARV Assessment

GoodLive · LLM + comps
ARV Low
$397k
Est. ARV
$421k
ARV High
$445k
Total Investment
$145k
Est. ARV
$421k
Rehab Cost
$3k
Potential Equity
$276k
Comparable Reasoning

The After-Repair Value (ARV) range for the subject property after full renovation is estimated to be between $397,486 and $444,710 based on comparable sales data.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $3k covers minor refresh and make-ready.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
120 Delaware St, San Antonio, TX
90% match
$415,000
$183/sqft
120 Delaware St, San Antonio, TX
3 2 2,2720.56 misold Jun 2026
322 Florida St, San Antonio, TX
85% match
$525,000
$341/sqft
322 Florida St, San Antonio, TX
3 2 1,5410.49 misold Jun 2010
1018 Wyoming St, San Antonio, TX
85% match
$420,000
$199/sqft
1018 Wyoming St, San Antonio, TX
3 2.5 2,1120.67 misold May 2026
$0
$0/sqft
105 El Fledo Ct, San Antonio, TX
1,3020.00 mi
210 Florida St, San Antonio, TX
70% match
$299,000
$238/sqft
210 Florida St, San Antonio, TX
2 1 1,2580.60 misold Feb 2004
501 Indiana St, San Antonio, TX
65% match
$180,000
$104/sqft
501 Indiana St, San Antonio, TX
3 2 1,7260.12 misold May 2026
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 6 comps
25th pct
$1,500
Median /mo
$2,040
75th pct
$2,600
Monthly Rent
$2,040
Annual Rent
$24k
Rental Yield
16.9%
Cap Rate
9.3%
Market Assessment

Median area rent is $2,040/mo based on 6 comps. Standard deviation $947/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 6 comparable rentals of similar houses, monthly rents range from $1,500 (25th percentile) to $2,600 (75th percentile), with a median of $2,040.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals. Standard deviation: $947.

Based on 6 rental comps · σ $947
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.49% 30-yr fixed national average (as of 2026-07-09). Adjust below to match your quote.
Price
$145,000
Loan
$116,000
$29,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$732/mo
Estimated Rent$2,040/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return35.13%
Total Payment
$1,092/mo
Monthly Cash Flow
+$948/mo
Positive cash flow: $948/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood35/100
Composite socioeconomic score
Median Income
$52k
Median Home
$173k
Median Rent
$1,119/mo
Homeownership
59.71%
Vacancy
17.36%
Population
34,740
Score Breakdown
Income & Wealth
27
Housing Market
35
Education
22
Employment
48
Stability
50
Infrastructure
57
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
San Antonio, TX
10-year population trend
+5.3% / decade
City Population
1,458,954
Density / sq mi
2,924
Area (sq mi)
499
Within 1 Mile
2,286
1-Mile Density
728
Trend Years
2014–2023

Get alerts for deals like this in San Antonio

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby