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

14414 Briarknoll St San Antonio, TX 78247

3 Beds 2 Baths 1,103 sqft Built 1975

$135,000

List Price

$1,130

$1K - $1.2K

Rent Est.

PROPERTY INFO

November 14, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1975
  • Price/Sqft : $122.39
  • 2 Days on Market
  • MLS # : 1495149
  • Updated Date : 11/15/2020 at 03:44
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,103 sqft
  • Baths : 2 full
Listing Agent

Keller Williams Heritage

Listing Agent's Description

Great home on an incredible setting! Nice single story, brick all the way around and very nice mature oaks in front and back. 3 spacious bedrooms, the master has a full bath and there is a separate full bath for the other bedrooms. Nice open kitchen, and cozy living area. This home is close to shopping, and great schools!

SEE MORE

MARKET HIGHLIGHTS

  • 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: North San Antonio

ZipNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280kPrice in $86k290k

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

Neighborhood: North San Antonio

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500160017001800190020002100Rent in $8452175

* 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
Stahl Elementary School Primary Regular 1,004 59 3
Driscoll Middle School Middle Regular 900 54 5
Madison High School High Regular 3,364 190 5

Stahl Elementary School

  • Education Level: Primary
  • # of students: 1,004
  • # of teachers: 59
3
GreatSchools Rating

Driscoll Middle School

  • Education Level: Middle
  • # of students: 900
  • # of teachers: 54
5
GreatSchools Rating

Madison High School

  • Education Level: High
  • # of students: 3,364
  • # of teachers: 190
5
GreatSchools Rating
 

$121,500$148,500$135,000

PURCHASE PRICE

$1,017$1,243$1,130

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,130
EXPENSES Loan Payment -$498
Property Tax -$301
Property Insurance -$91
Property Management Fees -$99
CASH FLOW
$141

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.

$135,000

PROJECTED PRICE

$1,130

PROJECTED RENT

0.84%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.11%
Appreciation Year (1-5) 4.5%
Maintenance Year (1-5) 8.00%
Vacancy 9.32%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$50k$100k$150k$200k$250k$300k$350k$400k$450k

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$50k$100k$150k$200k$250k$300k$350k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$41,525

INVESTMENT

$41,525

Down Payment
$33,750
Rehab Estimate
$5,750
Closing Costs
$2,025

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$498

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $33,750
Loan Amount $101,250
See What Happens When You Reinvest Cash Flow

7.25

YEARS SAVED

$13,841

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,130

    LIST RENT
  • $1.02

    LIST RENT PER SQFT
  • $1,136

    COMP ESTIMATED VALUE
  • $1.03

    COMP AVG. RENT PER SQFT
Comps Range
$1,095
1$1,0952$1,1303$1,2504$1,3955$1,400
$1,400
RENT COMPS ANALYSIS
  • 14414 Briarknoll St San Antonio, TX 2
    • 3 beds 2 baths ∙ 1,103 Sqft ∙ Built 1975 3 beds 2 baths ∙ 1,103 Sqft ∙ Built 1975
    • Rent
    • Rent Per SQFT
    •  
    • $1,130
    • $1.02
    •  
  • 3851 Briarhaven St San Antonio, TX 1
    • 3 beds 2 baths ∙ 1,066 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,066 Sqft ∙ Built 1979
    LEASED 11/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,095
    • $1.03
    •  
  • 3928 Chimney Springs Dr San Antonio, TX 3
    • 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 1983 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 1983
    LEASED 08/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,250
    • $1.01
    •  
  • 3831 Briarmore St San Antonio, TX 4
    • 3 beds 2 baths ∙ 1,347 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,347 Sqft ∙ Built 1977
    LEASED 01/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $1.04
    •  
  • 15013 Winter View Dr San Antonio, TX 5
    • 4 beds 2 baths ∙ 1,344 Sqft ∙ Built 1983 4 beds 2 baths ∙ 1,344 Sqft ∙ Built 1983
    LEASED 01/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $1.04
    •  
PROPERTY LISTING DETAILS
Ronnie Trevino
1.210.410.5384
Keller Williams Heritage
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1495149
Last Updated: 11/15/2020
BESbswy