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 2014
- Price/Sqft : $154.29
- 6 Days on Market
- MLS # : 1500075
- Updated Date : 12/17/2020 at 15:26
CONSTRUCTION
- Beds : 3
- Floor Size : 1,584 sqft
- Baths : 2 full
Listing Agent
Rebate Haus, Llc
Listing Agent's Description
Welcome to Waterford Park in San Antonio! This 1-story home features 3 bedrooms, 2 bathrooms, a 2-car garage, and 1,854 sq.ft of living space! Rounded archways, ceiling fans, and high ceilings can be found in this beautiful home that will make you ask "when can I move in?". Your community has 3 parks, a pool, and an amenity center -- what more could you want in this beautiful neighborhood? You're conveniently located 10 minutes from the nearest HEB and just 12 from the 1604 Loop; far enough to not hear the commotion, but close enough to access it when you need to! Ready to make this haus a home? Schedule an appointment today to see it for yourself!
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 | $1,580 |
| EXPENSES | Loan Payment | -$902 |
| Property Tax | -$546 | |
| Property Insurance | -$119 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$85
|
||
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.
$244,400
PROJECTED PRICE
$1,580
PROJECTED RENT
0.65%
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
$70,516
LOAN DETAILS
$902
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $61,100 |
| Loan Amount | $183,300 |
1.75
YEARS SAVED
$3,199
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,580
LIST RENT -
$1
LIST RENT PER SQFT
-
$1,576
COMP ESTIMATED VALUE -
$0.99
COMP AVG. RENT PER SQFT
Comps Range
-
7916 Dublin Frst San Antonio, TX 1
- 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2014 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2014
- Rent
- Rent Per SQFT
- $1,580
- $1.00
-
13714 Baltic Pass San Antonio, TX 2
- 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2015 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2015
LEASED 06/13/20- Rent
- Rent Per SQFT
- $1,595
- $1.01
-
7820 Belmont Valley San Antonio, TX 3
- 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2017 3 beds 2 baths ∙ 1,584 Sqft ∙ Built 2017
LEASED 06/10/20- Rent
- Rent Per SQFT
- $1,650
- $1.04
-
13816 Bellows Path San Antonio, TX 4
- 3 beds 2 baths ∙ 1,771 Sqft ∙ Built 2015 3 beds 2 baths ∙ 1,771 Sqft ∙ Built 2015
LEASED 05/14/20- Rent
- Rent Per SQFT
- $1,700
- $0.96
-
13914 Cohan Way San Antonio, TX 5
- 3 beds 2 baths ∙ 1,783 Sqft ∙ Built 2015 3 beds 2 baths ∙ 1,783 Sqft ∙ Built 2015
LEASED 07/10/20- Rent
- Rent Per SQFT
- $1,725
- $0.97
PROPERTY LISTING DETAILS
1.830.660.1004
Rebate Haus, Llc
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1500075
Last Updated: 12/17/2020
