Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

10231 Bonavantura San Antonio, TX 78245

4 Beds 3 Baths 2,241 sqft Built 2013

$235,000

List Price

$1,470

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 06, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2013
  • Price/Sqft : $104.86
  • 3 Days on Market
  • MLS # : 1512682
  • Updated Date : 03/06/2021 at 03:14
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,241 sqft
  • Baths : 2 full , 1 half
Listing Agent

Exit Premier Realty

Listing Agent's Description

This Home is priced to sell quickly, Tons of extras, You will be savings Thousand$$$ with this home, with the inclusion of Enphase Solar panels System and Water Softener system. Stainless steel appliances, Ceramic tiles in all wet areas, Tile Backsplash, 36" tall Cabinets with under cabinet lighting, 10" Tall ceilings, Techshield roofing, 52" ceiling fans and much more!!! Conveniently inside 1604 within minutes of Hwy 90, Hwy 151, Loop 410. Hurry, This home wont last long.

SEE MORE

MARKET HIGHLIGHTS

  • Five Fortune 500 companies are headquartered in San Antonio: Valero Energy; Tesoro; United Services Automobile Association (USAA); CST Brands; and iHeart Media (Formerly CC Media Holdings).
  • The metro employment growth is at 2.3 per cent and predicted to be at 2.2% in 2019 (USMayors.org, 2018)
  • San Antonio metro has 60.7 percent labor force participation rate (USMayors.org, 2018)
  • The metro contributes to 7.2 percent of Texas state economy i.e. Gross State Product (USMayors.org, 2018)
  • San Antonio metro economy is worth $130 billion in Gross Metro Product and projected to grow to $136 billion in 2019 (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: West San Antonio

ZipNIR Market*CityMarket2010Year2000201990k100k110k120k130k140k150k160k170k180k190k200kPrice in $86k205k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: West San Antonio

NeighborhoodNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600Rent in $8451681

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Fisher Elementary School Primary Regular 866 58 6
Rayburn Middle School Middle Regular 978 73 4
John Jay High School High Regular 2,929 182 3

Fisher Elementary School

  • Education Level: Primary
  • # of students: 866
  • # of teachers: 58
6
GreatSchools Rating

Rayburn Middle School

  • Education Level: Middle
  • # of students: 978
  • # of teachers: 73
4
GreatSchools Rating

John Jay High School

  • Education Level: High
  • # of students: 2,929
  • # of teachers: 182
3
GreatSchools Rating
 

$211,500$258,500$235,000

PURCHASE PRICE

$1,323$1,617$1,470

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,470
EXPENSES Loan Payment -$816
Property Tax -$525
Property Insurance -$156
HOA -$30
Property Management Fees -$99
CASH FLOW
-$156

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 17% of earned rent to cover both maintenance and periods of vacancy.

$235,000

PROJECTED PRICE

$1,470

PROJECTED RENT

0.63%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.41%
Appreciation Year (1-5) 3.9%
Maintenance Year (1-5) 8.00%
Vacancy 9.02%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$68,025

INVESTMENT

$68,025

Down Payment
$58,750
Rehab Estimate
$5,750
Closing Costs
$3,525

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 75% down payment or higher enables the proceeds from the asset to cover all costs.

$816

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $58,750
Loan Amount $176,250
See What Happens When You Reinvest Cash Flow

0.58

YEARS SAVED

$503

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,470

    LIST RENT
  • $0.66

    LIST RENT PER SQFT
  • $1,597

    COMP ESTIMATED VALUE
  • $0.71

    COMP AVG. RENT PER SQFT
Comps Range
$1,470
1$1,4702$1,5003$1,5254$1,6505$1,750
$1,750
RENT COMPS ANALYSIS
  • 10231 Bonavantura San Antonio, TX 1
    • 4 beds 3 baths ∙ 2,241 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,241 Sqft ∙ Built 2013
    • Rent
    • Rent Per SQFT
    •  
    • $1,470
    • $0.66
    •  
  • 10119 Del Lago Ct San Antonio, TX 2
    • 3 beds 3 baths ∙ 2,173 Sqft ∙ Built 2007 3 beds 3 baths ∙ 2,173 Sqft ∙ Built 2007
    LEASED 07/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.69
    •  
  • 10128 Del Lago Ct San Antonio, TX 3
    • 3 beds 3 baths ∙ 2,173 Sqft ∙ Built 2007 3 beds 3 baths ∙ 2,173 Sqft ∙ Built 2007
    LEASED 02/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,525
    • $0.70
    •  
  • 10235 Villa Del Lago San Antonio, TX 4
    • 4 beds 3 baths ∙ 2,336 Sqft ∙ Built 2014 4 beds 3 baths ∙ 2,336 Sqft ∙ Built 2014
    LEASED 01/04/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,650
    • $0.71
    •  
  • 3307 Barrel Pass San Antonio, TX 5
    • 4 beds 3 baths ∙ 2,336 Sqft ∙ Built 2015 4 beds 3 baths ∙ 2,336 Sqft ∙ Built 2015
    LEASED 01/20/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $0.75
    •  
PROPERTY LISTING DETAILS
David Marin
1.210.362.0485
Exit Premier Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1512682
Last Updated: 03/06/2021
BESbswy