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

5847 Wildcat Cyn San Antonio, TX 78252

3 Beds 2 Baths 1,097 sqft Built 2008

$169,900

List Price

$1,220

$1.1K - $1.3K

Rent Est.

PROPERTY INFO

January 23, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2008
  • Price/Sqft : $154.88
  • 2 Days on Market
  • MLS # : 1505703
  • Updated Date : 01/23/2021 at 18:56
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,097 sqft
  • Baths : 2 full
Listing Agent

Bhgre Homecity

Listing Agent's Description

WOW, MOVE-IN READY! 3 BED/2 BATH Open Concept Floorplan w/ FRESHLY PAINT INTERIOR, CABINETRY & UPDATED LAMINATE FLOORING THROUGHOUT for Easy Cleaning! Enjoy a Large Living Room Area w/ Ceiling Fan Open to Kitchen w/ STAINLESS STEEL STOVE, MICROWAVE & DISHWASHER! Master Bedroom features full Private Bath & Texas Sized Walk-In Closet. Spacious TWO Additional Bedrooms, Laundry Area adjacent to 1-CAR Garage. Nice size yard & Privacy Fence perfect for Relaxing or Entertaining. Convenient location minutes to 1604/90/410, JBSA /Lackland, Shopping & Restaurants! MUST SEE, WON'T LAST!!

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: Southwest San Antonio

NeighborhoodNIR Market*CityMarket2010Year2000201970k80k90k100k110k120k130k140k150k160k170k180k190k200kPrice in $67k204k

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

Neighborhood: Southwest San Antonio

NeighborhoodNIR Market*CityMarket2010Year20002019 Q270080090010001100120013001400Rent in $6791456

* 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
Southwest Elementary School Primary Regular 725 45 7
Ronald E. Mcnair Middle School Middle Regular 1,164 70 4
Southwest High School High Regular 3,545 195 3

Southwest Elementary School

  • Education Level: Primary
  • # of students: 725
  • # of teachers: 45
7
GreatSchools Rating

Ronald E. Mcnair Middle School

  • Education Level: Middle
  • # of students: 1,164
  • # of teachers: 70
4
GreatSchools Rating

Southwest High School

  • Education Level: High
  • # of students: 3,545
  • # of teachers: 195
3
GreatSchools Rating
 

$152,910$186,890$169,900

PURCHASE PRICE

$1,098$1,342$1,220

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,220
EXPENSES Loan Payment -$590
Property Tax -$379
Property Insurance -$90
Property Management Fees -$99
CASH FLOW
$61

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 18% of earned rent to cover both maintenance and periods of vacancy.

$169,900

PROJECTED PRICE

$1,220

PROJECTED RENT

0.72%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.31%
Appreciation Year (1-5) 2.0%
Maintenance Year (1-5) 8.00%
Vacancy 9.54%
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-$2.0k$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$400k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$50,774

INVESTMENT

$50,774

Down Payment
$42,475
Rehab Estimate
$5,750
Closing Costs
$2,549

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$590

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $42,475
Loan Amount $127,425
See What Happens When You Reinvest Cash Flow

4.42

YEARS SAVED

$6,928

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,220

    LIST RENT
  • $1.11

    LIST RENT PER SQFT
  • $1,212

    COMP ESTIMATED VALUE
  • $1.11

    COMP AVG. RENT PER SQFT
Comps Range
$1,200
1$1,2002$1,2203$1,2954$1,3005$1,345
$1,345
RENT COMPS ANALYSIS
  • 5847 Wildcat Cyn San Antonio, TX 2
    • 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008
    • Rent
    • Rent Per SQFT
    •  
    • $1,220
    • $1.11
    •  
  • 11327 Indian Cyn San Antonio, TX 1
    • 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008
    LEASED 07/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,200
    • $1.09
    •  
  • 11355 Fire Canyon San Antonio, TX 3
    • 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 2009 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 2009
    LEASED 05/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,295
    • $1.05
    •  
  • 11407 Indian Cyn San Antonio, TX 4
    • 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008 3 beds 2 baths ∙ 1,097 Sqft ∙ Built 2008
    LEASED 05/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $1.19
    •  
  • 5703 Fossil Canyon San Antonio, TX 5
    • 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 2007 3 beds 2 baths ∙ 1,233 Sqft ∙ Built 2007
    LEASED 04/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,345
    • $1.09
    •  
PROPERTY LISTING DETAILS
Reagan Williamson
1.210.386.3545
Bhgre Homecity
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1505703
Last Updated: 01/23/2021
BESbswy