190Days on Market

1view

$1,900

123 Dilworth St, San Antonio, TX, 78203

On Market

3 Beds

2 Bath

1,384 Sq Ft

Single Family Residence

$1.37 / sqft

Built in 1929

Property Lead Type:

Absentee OwnerVacant Homes

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Forced Air Unit

Cooling

AppliancesDishwasher, Dryer, Refrigerator, Microwave, Oven, Range, Cooktop, Washer

FlooringCeramic Tile, Wood

Exterior

Private Pool

Lot Size7,500 sqft

Building Information

Year Built1929

Roof Type109

Land Information

APN03784-003-0120

Lot Number12

SubdivisionDenver Heights East Of New Braunfels

Land UseResidential

Legal DescriptionNCB 3784 BLK 3 LOT 12

Census Tract130401

Assessed Land Value$85,500

Assessed Improvement Value$165,280

Assessment Year2025

About this property

Cozy, Family-Friendly Home Minutes from Downtown & the Pearl Welcome to your home base in San Antonio! This 3-bedroom, 2-bath entire home sits in a quiet, historic neighborhood just minutes from Downtown, the Pearl Brewery District, and San Antonio's best restaurants, parks, and attractions. Perfect for families, groups, and pet parents, this comfortable and budget-friendly home offers plenty of space to relax and unwind. What You'll Love: Spacious 3 bedrooms with 6 beds 2 full bathrooms for easy mornings Big fenced backyard ideal for kids, pets, and gatherings Wrap-around front patio perfect for morning coffee or sunsets Fully equipped kitchen with full-size appliances Washer & dryer for long stays and added convenience

Investor Tools

$346,874Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,542 /month

Positive

Cash Flow Estimate:

$514 /month

Interested in this property?

Oscar Zepeda

Realty of America, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$617/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,119

$250,780

2025

$85,500

$165,280

$250,780

Tax History

Year

Tax Paid

Assessed Value

2024

$6,119

$250,780

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Scaa Llc

Purchase Money Mortgage

$173,000

First

Jul 30, 2021

Jul 2022

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$346,874

N/A

135%

$2,208/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,631/mo

$2,208/mo

$-577/mo

7.6%

Learn About the Market: Opportunity in San Antonio

Explore

San Antonio

San Antonio balances deep Texas history with steady modern growth. Home to the Alamo and the River Walk, the city carries cultural gravity — but its economic foundation is anchored in military installations, healthcare networks, cybersecurity, and tourism.

Compared to many peer metros, San Antonio maintains a lower cost of living and more affordable housing, attracting both military families and long-term residents seeking stability. It’s a market defined less by flash and more by durability — steady expansion with strong community roots.

Explore This Area