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 : $132.24
- 4 Days on Market
- MLS # : 1509490
- Updated Date : 02/12/2021 at 23:55
CONSTRUCTION
- Beds : 3
- Floor Size : 2,004 sqft
- Baths : 2 full
Listing Agent
Keller Williams City-view
Listing Agent's Description
Must see this beautiful 1 story, split plan, with high ceilings, 3 bedroom, 2 bath, & 2 car garage home. Located in the Well sought after Estonia Subdivision, home features a separate dining, island kitchen, and Gas cooking. Owners Retreat has a sitting room, with outside access to the covered patio, bath has a separate tub & separate shower, his & her vanities, along with his & her closets. Amenities to the community Playground/Park, Pool, Jogging Trails, BBQ, and Bike Trails. Easy access to Loop 410, Loop 1604, Hwy 151, tons of shopping and dining options await you. Make your appointment today!
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: 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 | $1,690 |
| EXPENSES | Loan Payment | -$920 |
| Property Tax | -$592 | |
| Property Insurance | -$143 | |
| HOA | -$38 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$102
|
||
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.
$265,000
PROJECTED PRICE
$1,690
PROJECTED RENT
0.64%
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
$75,975
LOAN DETAILS
$920
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $66,250 |
| Loan Amount | $198,750 |
1.33
YEARS SAVED
$1,967
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,690
LIST RENT -
$0.84
LIST RENT PER SQFT
-
$1,693
COMP ESTIMATED VALUE -
$0.85
COMP AVG. RENT PER SQFT
Comps Range
-
1702 Estonia Grey San Antonio, TX 3
- 3 beds 2 baths ∙ 2,004 Sqft ∙ Built 2016 3 beds 2 baths ∙ 2,004 Sqft ∙ Built 2016
![property image]()
- Rent
- Rent Per SQFT
- $1,690
- $0.84
-
8703 Jogeva Way San Antonio, TX 1
- 3 beds 2 baths ∙ 1,925 Sqft ∙ Built 2009 3 beds 2 baths ∙ 1,925 Sqft ∙ Built 2009
![property image]()
LEASED 10/06/20- Rent
- Rent Per SQFT
- $1,600
- $0.83
-
2210 Loska Manor San Antonio, TX 2
- 3 beds 2 baths ∙ 1,925 Sqft ∙ Built 2009 3 beds 2 baths ∙ 1,925 Sqft ∙ Built 2009
![property image]()
LEASED 08/21/20- Rent
- Rent Per SQFT
- $1,675
- $0.87
-
8630 Lahemaa Falls San Antonio, TX 4
- 3 beds 3 baths ∙ 2,022 Sqft ∙ Built 2011 3 beds 3 baths ∙ 2,022 Sqft ∙ Built 2011
![property image]()
LEASED 12/14/20- Rent
- Rent Per SQFT
- $1,695
- $0.84
-
2207 Muuga Manor San Antonio, TX 5
- 3 beds 3 baths ∙ 2,063 Sqft ∙ Built 2013 3 beds 3 baths ∙ 2,063 Sqft ∙ Built 2013
![property image]()
LEASED 07/12/20- Rent
- Rent Per SQFT
- $1,725
- $0.84
PROPERTY LISTING DETAILS
1.210.459.6315
Keller Williams City-view
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1509490
Last Updated: 02/12/2021
