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

10811 Yaupon Holly Helotes, TX 78023

3 Beds 3 Baths 2,776 sqft Built 2016

$350,000

List Price

$2,300

$2.1K - $2.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 18, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2016
  • Price/Sqft : $126.08
  • 4 Days on Market
  • MLS # : 1514789
  • Updated Date : 03/18/2021 at 05:02
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,776 sqft
  • Baths : 3 full
Listing Agent

Vortex Realty

Listing Agent's Description

WONDERFUL HOME WITH 3 BEDS 3 BATHS PLUS STUDY. VERY WELL TAKEN CARE OF IN HELOTES, GREAT SCHOOLS! SEPARATE DINNING ROOM. GREAT KITCHEN WITH BIG ISLAND, GAS COOKING, SS APPLIANCES OVERLOKKING THE NICE LIVING ROOM AND BEAUTIFUL FIREPLACE. SPLIT MASTER BEDROOM, SECOND BEDROOM AND OFFICE AT THE FIRST FLOOR. THIRD BEDROOM WITH FULL BATH PLUS BIG GAMEROOM UPSTAIRS. PPC AREA WITH DESK UNDER STAIRS. COVERED PATIO, GREEN BELT FOR PRIVACY. NO CITY TAXES! ONLY 1.5 MILES OFF 1604 FOR EASY COMMUTE, BEAUTIFUL AND QUIET NEIGHBORHOOD

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*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320kPrice in $91k335k

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

Neighborhood: West San Antonio

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500160017001800190020002100Rent in $8502191

* 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
Helotes Elementary School Primary Regular 375 26 9
Folks Middle School Middle Unknown NA
O'connor High School High Regular 3,094 173 8

Helotes Elementary School

  • Education Level: Primary
  • # of students: 375
  • # of teachers: 26
9
GreatSchools Rating

Folks Middle School

  • Education Level: Middle
  • # of students:
  • # of teachers:
NA
GreatSchools Rating

O'connor High School

  • Education Level: High
  • # of students: 3,094
  • # of teachers: 173
8
GreatSchools Rating
 

$315,000$385,000$350,000

PURCHASE PRICE

$2,070$2,530$2,300

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,300
EXPENSES Loan Payment -$1,216
Property Tax -$721
Property Insurance -$187
HOA -$40
Property Management Fees -$99
CASH FLOW
$38

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.

$350,000

PROJECTED PRICE

$2,300

PROJECTED RENT

0.66%

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$200k$400k$600k$800k

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$98,500

INVESTMENT

$98,500

Down Payment
$87,500
Rehab Estimate
$5,750
Closing Costs
$5,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,216

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $87,500
Loan Amount $262,500
See What Happens When You Reinvest Cash Flow

3.42

YEARS SAVED

$10,087

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,300

    LIST RENT
  • $0.83

    LIST RENT PER SQFT
  • $2,068

    COMP ESTIMATED VALUE
  • $0.75

    COMP AVG. RENT PER SQFT
Comps Range
$1,900
1$1,9002$1,9503$2,1004$2,1005$2,300
$2,300
RENT COMPS ANALYSIS
  • 10811 Yaupon Holly Helotes, TX 5
    • 3 beds 3 baths ∙ 2,776 Sqft ∙ Built 2016 3 beds 3 baths ∙ 2,776 Sqft ∙ Built 2016
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $0.83
    •  
  • 10422 Shire Country San Antonio, TX 1
    • 4 beds 4 baths ∙ 2,613 Sqft ∙ Built 2006 4 beds 4 baths ∙ 2,613 Sqft ∙ Built 2006
    property image
    LEASED 09/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,900
    • $0.73
    •  
  • 10803 Bramante Ln Helotes, TX 2
    • 4 beds 2 baths ∙ 2,533 Sqft ∙ Built 2008 4 beds 2 baths ∙ 2,533 Sqft ∙ Built 2008
    property image
    LEASED 05/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $0.77
    •  
  • 10851 Red Sage Helotes, TX 3
    • 4 beds 3 baths ∙ 2,918 Sqft ∙ Built 2014 4 beds 3 baths ∙ 2,918 Sqft ∙ Built 2014
    property image
    LEASED 11/26/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,100
    • $0.72
    •  
  • 10618 Trotters Bay San Antonio, TX 4
    • 4 beds 3 baths ∙ 2,748 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,748 Sqft ∙ Built 2006
    property image
    LEASED 12/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,100
    • $0.76
    •  
PROPERTY LISTING DETAILS
Rosa Guerrero-auvert
1.210.508.2258
Vortex Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1514789
Last Updated: 03/18/2021
BESbswy