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

14123 Caprese Hill San Antonio, TX 78253

4 Beds 3 Baths 1,898 sqft Built 2012

$234,900

List Price

$1,520

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

November 20, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2012
  • Price/Sqft : $123.76
  • 4 Days on Market
  • MLS # : 1495996
  • Updated Date : 11/20/2020 at 02:59
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,898 sqft
  • Baths : 2 full , 1 half
Listing Agent

Supreme 1 Realty

Listing Agent's Description

Come visit this freshly painted, NEW carpet home in the highly desired Bella Vista subdivision. Great location inside Northside Independent School District and within walking distance to the Elementary and Middle School. This home has been well maintained and is ready for you to enjoy the friendly neighborhood and community pool!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: West San Antonio

ZipNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $86k264k

* 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
Ralph Langley Elementary School Primary Regular 775 51 7
Bernal Middle School Middle Regular 618 38 NA
Brennan High School High Regular 2,455 137 7

Ralph Langley Elementary School

  • Education Level: Primary
  • # of students: 775
  • # of teachers: 51
7
GreatSchools Rating

Bernal Middle School

  • Education Level: Middle
  • # of students: 618
  • # of teachers: 38
NA
GreatSchools Rating

Brennan High School

  • Education Level: High
  • # of students: 2,455
  • # of teachers: 137
7
GreatSchools Rating
 

$211,410$258,390$234,900

PURCHASE PRICE

$1,368$1,672$1,520

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,520
EXPENSES Loan Payment -$867
Property Tax -$524
Property Insurance -$137
HOA -$41
Property Management Fees -$99
CASH FLOW
-$148

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.

$234,900

PROJECTED PRICE

$1,520

PROJECTED RENT

0.65%

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$6.0k

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$67,999

INVESTMENT

$67,999

Down Payment
$58,725
Rehab Estimate
$5,750
Closing Costs
$3,524

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$867

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $58,725
Loan Amount $176,175
See What Happens When You Reinvest Cash Flow

0.67

YEARS SAVED

$988

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,520

    LIST RENT
  • $0.8

    LIST RENT PER SQFT
  • $1,533

    COMP ESTIMATED VALUE
  • $0.81

    COMP AVG. RENT PER SQFT
Comps Range
$1,495
1$1,4952$1,4953$1,4954$1,5205$1,600
$1,600
RENT COMPS ANALYSIS
  • 14123 Caprese Hill San Antonio, TX 4
    • 4 beds 3 baths ∙ 1,898 Sqft ∙ Built 2012 4 beds 3 baths ∙ 1,898 Sqft ∙ Built 2012
    • Rent
    • Rent Per SQFT
    •  
    • $1,520
    • $0.80
    •  
  • 906 Siena View San Antonio, TX 1
    • 3 beds 2 baths ∙ 1,700 Sqft ∙ Built 2009 3 beds 2 baths ∙ 1,700 Sqft ∙ Built 2009
    LEASED 11/27/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.88
    •  
  • 13903 Tramonto Hill San Antonio, TX 2
    • 3 beds 3 baths ∙ 2,017 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,017 Sqft ∙ Built 2006
    LEASED 01/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.74
    •  
  • 1023 Sundance Hunt San Antonio, TX 3
    • 3 beds 3 baths ∙ 1,937 Sqft ∙ Built 2010 3 beds 3 baths ∙ 1,937 Sqft ∙ Built 2010
    LEASED 10/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.77
    •  
  • 919 Trilby San Antonio, TX 5
    • 4 beds 3 baths ∙ 1,898 Sqft ∙ Built 2011 4 beds 3 baths ∙ 1,898 Sqft ∙ Built 2011
    LEASED 07/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,600
    • $0.84
    •  
PROPERTY LISTING DETAILS
Lauren Rihn
1.210.560.8435
Supreme 1 Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1495996
Last Updated: 11/20/2020
BESbswy