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

25006 Burnt Arrow San Antonio, TX 78258

4 Beds 3 Baths 2,301 sqft Built 1993

$285,000

List Price

$2,050

$1.8K - $2.3K

Rent Est.

PROPERTY INFO

November 12, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1993
  • Price/Sqft : $123.86
  • 4 Days on Market
  • MLS # : 1494753
  • Updated Date : 11/14/2020 at 22:28
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,301 sqft
  • Baths : 2 full , 1 half
Listing Agent

Orchard Brokerage

Listing Agent's Description

Click the Virtual Tour link to view the 3D Matterport walkthrough. Gorgeous curb appeal and pristine interiors welcome you home. Enjoy ample square footage to suit everyone's needs at this turnkey property. The kitchen is eye-catching with stainless steel appliances and a large island. Master bedroom on the main level. All other bedrooms upstairs plus a bonus game room. Large deck in the backyard is great for entertaining. Back door, deck and fence replaced in 2020. All the windows were replaced in 2015, along with spray in insulation and spray on radiant barrier. Home includes a water softener, a water filter for refrigeration connection and reverse osmosis water system under the kitchen sink. Clean and move-in ready.

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: Stone Oak

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320k340k360kPrice in $86k366k

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

Neighborhood: Stone Oak

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21000120014001600180020002200Rent in $8452371

* 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
Stone Oak Elementary School Primary Regular 595 41 8
Bush Middle School Middle Regular 1,296 72 10
Reagan High School High Regular 3,096 158 9

Stone Oak Elementary School

  • Education Level: Primary
  • # of students: 595
  • # of teachers: 41
8
GreatSchools Rating

Bush Middle School

  • Education Level: Middle
  • # of students: 1,296
  • # of teachers: 72
10
GreatSchools Rating

Reagan High School

  • Education Level: High
  • # of students: 3,096
  • # of teachers: 158
9
GreatSchools Rating
 

$256,500$313,500$285,000

PURCHASE PRICE

$1,845$2,255$2,050

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,050
EXPENSES Loan Payment -$1,052
Property Tax -$636
Property Insurance -$160
HOA -$16
Property Management Fees -$99
CASH FLOW
$88

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.

$285,000

PROJECTED PRICE

$2,050

PROJECTED RENT

0.72%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.11%
Appreciation Year (1-5) 4.0%
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$100k$200k$300k$400k$500k$600k$700k$800k

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$81,275

INVESTMENT

$81,275

Down Payment
$71,250
Rehab Estimate
$5,750
Closing Costs
$4,275

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$1,052

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $71,250
Loan Amount $213,750
See What Happens When You Reinvest Cash Flow

4

YEARS SAVED

$12,035

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,050

    LIST RENT
  • $0.89

    LIST RENT PER SQFT
  • $2,054

    COMP ESTIMATED VALUE
  • $0.89

    COMP AVG. RENT PER SQFT
Comps Range
$1,925
1$1,9252$1,9953$2,0504$2,0955$2,150
$2,150
RENT COMPS ANALYSIS
  • 25006 Burnt Arrow San Antonio, TX 3
    • 4 beds 3 baths ∙ 2,301 Sqft ∙ Built 1993 4 beds 3 baths ∙ 2,301 Sqft ∙ Built 1993
    • Rent
    • Rent Per SQFT
    •  
    • $2,050
    • $0.89
    •  
  • 24810 Night Arrow San Antonio, TX 1
    • 4 beds 3 baths ∙ 2,204 Sqft ∙ Built 1996 4 beds 3 baths ∙ 2,204 Sqft ∙ Built 1996
    LEASED 07/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,925
    • $0.87
    •  
  • 24503 Long Arrow San Antonio, TX 2
    • 4 beds 2 baths ∙ 2,268 Sqft ∙ Built 2000 4 beds 2 baths ∙ 2,268 Sqft ∙ Built 2000
    LEASED 07/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $0.88
    •  
  • 24906 Twin Arrows San Antonio, TX 4
    • 4 beds 3 baths ∙ 2,204 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,204 Sqft ∙ Built 1995
    LEASED 08/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,095
    • $0.95
    •  
  • 25118 Flaming Arrow San Antonio, TX 5
    • 3 beds 3 baths ∙ 2,472 Sqft ∙ Built 1987 3 beds 3 baths ∙ 2,472 Sqft ∙ Built 1987
    LEASED 05/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,150
    • $0.87
    •  
PROPERTY LISTING DETAILS
Alice Conner
1.210.610.7937
Orchard Brokerage
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1494753
Last Updated: 11/14/2020
BESbswy