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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2016
- Price/Sqft : $114.78
- 3 Days on Market
- MLS # : 1512690
- Updated Date : 03/06/2021 at 04:14
CONSTRUCTION
- Beds : 3
- Floor Size : 2,090 sqft
- Baths : 2 full , 1 half
Listing Agent
Keller Williams Heritage
Listing Agent's Description
Welcome to this inviting open floor-plan home. Looking for Savings...SOLAR PANELS INCLUDED! Enjoy low energy bills and MUCH more! This community is full of amenities for everyone to enjoy, such as family friendly pool, park/playground, basketball court, picnic pavilion. Security system w/cameras, motion sensors, water softener, Nest thermostat, garage door opener all convey. Main level includes flex room & kitchen/dining/living. You'll enjoy cooking/entertaining in the kitchen with a great island, stainless steel appliances & granite countertops. Upstairs features beautiful master suite w/2 secondary bedrooms, versatile HUGE game room and a full bath. Home includes remainder of PULTE 10 year warranty. Schedule your showing TODAY!
SEE MORE
- 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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: West San Antonio
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,570 |
| EXPENSES | Loan Payment | -$833 |
| Property Tax | -$536 | |
| Property Insurance | -$148 | |
| HOA | -$36 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$82
|
||
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.
$239,900
PROJECTED PRICE
$1,570
PROJECTED RENT
0.65%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$69,324
LOAN DETAILS
$833
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $59,975 |
| Loan Amount | $179,925 |
1.42
YEARS SAVED
$1,996
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,570
LIST RENT -
$0.75
LIST RENT PER SQFT
-
$1,641
COMP ESTIMATED VALUE -
$0.79
COMP AVG. RENT PER SQFT
Comps Range
-
11315 Fine Design San Antonio, TX 1
- 3 beds 3 baths ∙ 2,090 Sqft ∙ Built 2016 3 beds 3 baths ∙ 2,090 Sqft ∙ Built 2016
![property image]()
- Rent
- Rent Per SQFT
- $1,570
- $0.75
-
11331 Pink Star San Antonio, TX 2
- 4 beds 3 baths ∙ 2,037 Sqft ∙ Built 2015 4 beds 3 baths ∙ 2,037 Sqft ∙ Built 2015
![property image]()
LEASED 07/10/20- Rent
- Rent Per SQFT
- $1,575
- $0.77
-
11420 Unbridled San Antonio, TX 3
- 3 beds 3 baths ∙ 2,090 Sqft ∙ Built 2017 3 beds 3 baths ∙ 2,090 Sqft ∙ Built 2017
![property image]()
LEASED 10/20/20- Rent
- Rent Per SQFT
- $1,595
- $0.76
-
11307 Decidedly San Antonio, TX 4
- 3 beds 3 baths ∙ 2,200 Sqft ∙ Built 2015 3 beds 3 baths ∙ 2,200 Sqft ∙ Built 2015
![property image]()
LEASED 03/02/21- Rent
- Rent Per SQFT
- $1,745
- $0.79
-
2523 Just My Style San Antonio, TX 5
- 3 beds 3 baths ∙ 2,129 Sqft ∙ Built 2013 3 beds 3 baths ∙ 2,129 Sqft ∙ Built 2013
![property image]()
LEASED 08/03/20- Rent
- Rent Per SQFT
- $1,750
- $0.82
PROPERTY LISTING DETAILS
1.210.387.2584
Keller Williams Heritage
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1512690
Last Updated: 03/06/2021
