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
11140 Bushwack Pass 
San Antonio, TX
78254
3 Beds 2 Baths 1,332 sqft
Built 2003
INVESTimate
$185,500
List Price
$54,908
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2003
- Price/Sqft : $139.26
- 1 Days on Market
- MLS # : 1479313
- Updated Date : 08/26/2020 at 06:13
CONSTRUCTION
- Beds : 3
- Floor Size : 1,332 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker D'ann Harper
Listing Agent's Description
Come home to this beautiful single story featuring plentiful updates. Recent renovations include upgraded vinyl plank floors throughout, granite counters in the kitchen, fresh interior paint in Sherwin Williams Agreeable Gray, plus a recently built back deck, ideal for enjoying the outdoors. An open floor plan flows seamlessly into the formal dining area. Just past, the galley-style kitchen provides a modest breakfast bar that allows the chef to stay engaged and involved while cooking. Modest accommodations consist of three comfortably sized bedrooms and two full baths (both with a tub/shower combo). Exterior features include a one-car garage, fresh mulch, and privacy fence. Just right as a starter home or perfect for someone downsizing, this residence is conveniently located off Shaenfield Road and Loop 1604 near great shopping and dining.
SEE MORE
- San Antonio metro economy is worth $130 billion in Gross Metro Product and projected to grow to $136 billion in 2019 (USMayors.org, 2018)
- 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)
PRICE & RENT TRENDS
Neighborhood: Bridgewood Homeowners Association
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Bridgewood Homeowners Association
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,270 |
| EXPENSES | Loan Payment | -$684 |
| Property Tax | -$414 | |
| Property Insurance | -$104 | |
| HOA | -$31 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$63
|
||
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.
$185,500
PROJECTED PRICE
$1,270
PROJECTED RENT
0.68%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.41% |
| Appreciation Year (1-5) | 5.75% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 9.02% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$54,908
LOAN DETAILS
$684
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $46,375 |
| Loan Amount | $139,125 |
1.67
YEARS SAVED
$2,323
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,270
LIST RENT -
$0.95
LIST RENT PER SQFT
-
$1,285
COMP ESTIMATED VALUE -
$0.97
COMP AVG. RENT PER SQFT
Comps Range
-
11140 Bushwack Pass San Antonio, 1
- 3 beds 2 baths ∙ 1,332 Sqft ∙ Built 2003 3 beds 2 baths ∙ 1,332 Sqft ∙ Built 2003
- Rent
- Rent Per SQFT
- $1,270
- $0.95
-
11102 Bench Oaks San Antonio, 2
- 3 beds 3 baths ∙ 1,384 Sqft ∙ Built 2003 3 beds 3 baths ∙ 1,384 Sqft ∙ Built 2003
LEASED 05/26/20- Rent
- Rent Per SQFT
- $1,325
- $0.96
-
8014 Palmetto Pl San Antonio, 3
- 3 beds 3 baths ∙ 1,437 Sqft ∙ Built 2005 3 beds 3 baths ∙ 1,437 Sqft ∙ Built 2005
LEASED 04/09/20- Rent
- Rent Per SQFT
- $1,375
- $0.96
-
8115 Thicket Pass San Antonio, 4
- 3 beds 3 baths ∙ 1,437 Sqft ∙ Built 2004 3 beds 3 baths ∙ 1,437 Sqft ∙ Built 2004
LEASED 03/02/20- Rent
- Rent Per SQFT
- $1,399
- $0.97
-
8111 Thicket Pass San Antonio, 5
- 3 beds 3 baths ∙ 1,446 Sqft ∙ Built 2004 3 beds 3 baths ∙ 1,446 Sqft ∙ Built 2004
LEASED 07/17/20- Rent
- Rent Per SQFT
- $1,400
- $0.97
PROPERTY LISTING DETAILS
1.210.392.6685
Coldwell Banker D'ann Harper
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1479313
Last Updated: 08/26/2020
