10727 Minita Crk, San Antonio, TX 78214

3 bd · 2 ba · 1,192 sqft · San Antonio · SINGLE_FAMILY·source listing ↗

$145,000

rent, three ways

OnePercent model (vv1)$1,522/mo

p10–p90 confidence band

HUD Fair Market Rent · 78214 · 3BR$1,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bexar

Flood risk indexRelatively Moderate FEMA NRI

Median household income$44,902

Median area rent$990/mo

Median home value$128,800

the verdict

1.05%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$145,000

1.05% · rent $1,522

Intrinsic value · income approach

$185,352

22% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.