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 2015
- Price/Sqft : $176.18
- 2 Days on Market
- MLS # : 1512733
- Updated Date : 03/06/2021 at 22:37
CONSTRUCTION
- Beds : 3
- Floor Size : 1,549 sqft
- Baths : 2 full
Listing Agent
Texas Relocation Experts
Listing Agent's Description
A gorgeous single story home located in Stillwater Ranch. The stunning entry way welcomes you to the beautiful open floor plan with plenty of natural light and modern fireplace in the comfort of the living room area. This beautiful home features, gourmet kitchen with granite counter tops and stainless appliances. The center gourmet kitchen's island creates an open concept feel overlooking the dining area and living room. The owner's suite has high ceilings and leads to a spacious bathroom with dual vanities , walk in closet separate shower and tub. Enjoy the huge backyard with no back neighbors!
SEE MORE
- 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)
- San Antonio metro economy is worth $130 billion in Gross Metro Product and projected to grow to $136 billion in 2019 (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 | $1,660 |
| EXPENSES | Loan Payment | -$948 |
| Property Tax | -$609 | |
| Property Insurance | -$117 | |
| HOA | -$52 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$164
|
||
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.
$272,900
PROJECTED PRICE
$1,660
PROJECTED RENT
0.61%
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
$78,069
LOAN DETAILS
$948
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $68,225 |
| Loan Amount | $204,675 |
0.67
YEARS SAVED
$871
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,660
LIST RENT -
$1.07
LIST RENT PER SQFT
-
$1,437
COMP ESTIMATED VALUE -
$0.93
COMP AVG. RENT PER SQFT
Comps Range
-
8307 Gentry Creek San Antonio, TX 4
- 3 beds 2 baths ∙ 1,549 Sqft ∙ Built 2015 3 beds 2 baths ∙ 1,549 Sqft ∙ Built 2015
- Rent
- Rent Per SQFT
- $1,660
- $1.07
-
8510 Silver Brush San Antonio, TX 1
- 3 beds 2 baths ∙ 1,672 Sqft ∙ Built 2008 3 beds 2 baths ∙ 1,672 Sqft ∙ Built 2008
LEASED 08/21/20- Rent
- Rent Per SQFT
- $1,450
- $0.87
-
8442 Silver Willow San Antonio, TX 2
- 3 beds 2 baths ∙ 1,731 Sqft ∙ Built 2007 3 beds 2 baths ∙ 1,731 Sqft ∙ Built 2007
LEASED 09/28/20- Rent
- Rent Per SQFT
- $1,495
- $0.86
-
8447 Silver Willow San Antonio, TX 3
- 4 beds 2 baths ∙ 1,731 Sqft ∙ Built 2007 4 beds 2 baths ∙ 1,731 Sqft ∙ Built 2007
LEASED 08/11/20- Rent
- Rent Per SQFT
- $1,650
- $0.95
-
12402 Horse Crescent San Antonio, TX 5
- 3 beds 2 baths ∙ 1,656 Sqft ∙ Built 2010 3 beds 2 baths ∙ 1,656 Sqft ∙ Built 2010
LEASED 09/08/20- Rent
- Rent Per SQFT
- $1,700
- $1.03
PROPERTY LISTING DETAILS
1.361.443.2755
Texas Relocation Experts
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1512733
Last Updated: 03/06/2021
