B70
San Antonio, TX 78229
6227 Cairo
$195,000
$195,000
B70
143d
$312/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 7, 2026
6227 Cairo
San Antonio, TX 78229
4 bd · 2 ba · 1,831 sqft
Est. rent $2,350/mo · HUD 2025 SAFMR · ZIP 78229
$195,000
B70
143d
$312/mo
6227 Cairo
San Antonio, TX 78229
4 bd · 2 ba · 1,831 sqft
Est. rent $2,350/mo · HUD 2025 SAFMR · ZIP 78229
Refreshed Jul 7, 2026
Deal verdict
143d on marketB70
Cashflow/mo
$312/moCash-flowing
List price
$195,000
143d on market
Cap rate
8%
Cash-on-cash
6.9%
DSCR
1.31x
Cashflow breakdown
Cash-flowing
Section 8 rent$2,350
Property tax-$283
From listing data
Net monthly cashflow$312
Annual cashflow
$3,741
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$584,755
Appreciation
$278,316
Total return
1581%
Annualized IRR
9.9%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $29k | $16k | $4.4k | $201k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.