A+100
San Antonio, TX 78222
2611 Lakehaven
$149,000
$149,000
A+100
12d
$554/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 7, 2026
2611 Lakehaven
San Antonio, TX 78222
4 bd · 2 ba · 1,757 sqft
Est. rent $2,240/mo · HUD 2025 SAFMR · ZIP 78222
$149,000
A+100
12d
$554/mo
2611 Lakehaven
San Antonio, TX 78222
4 bd · 2 ba · 1,757 sqft
Est. rent $2,240/mo · HUD 2025 SAFMR · ZIP 78222
Refreshed Jul 7, 2026
Deal verdict
12d on marketA+100
Cashflow/mo
$554/moCash-flowing
List price
$149,000
12d on market
Cap rate
10.6%
Cash-on-cash
15.9%
DSCR
1.73x
Cashflow breakdown
Cash-flowing
Section 8 rent$2,240
Property tax-$216
From listing data
Net monthly cashflow$554
Annual cashflow
$6,644
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
$662,109
Appreciation
$212,662
Total return
2097%
Annualized IRR
10.8%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $28k | $16k | $7.3k | $153k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.