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 : $157.56
- 1 Days on Market
- MLS # : 1545230
- Updated Date : 07/13/2021 at 13:27
CONSTRUCTION
- Beds : 4
- Floor Size : 1,904 sqft
- Baths : 2 full
Listing Agent
San Antonio's Finest Realty
Listing Agent's Description
ENERGY EFFICIENT HOME is a MUST see! Solar Panels and Water Softener will convey (avg. utility bill upon request) Has gutters & sprinkler system. Gorgeous single story home in Valley Ranch! 4 bd 2 bath, ceramic tile flooring in high traffic areas, high ceilings & open concept floor plan is perfect for entertaining. Kitchen features granite countertops, ample bar seating, beautiful cabinetry & overlooking spacious living area. Sellers may request a temporary lease back for a small amount of time...Use the link for virtual tour...
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 | $1,830 |
| EXPENSES | Loan Payment | -$1,042 |
| Property Tax | -$670 | |
| Property Insurance | -$137 | |
| HOA | -$63 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$180
|
||
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.
$299,999
PROJECTED PRICE
$1,830
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
$85,250
LOAN DETAILS
$1,042
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $75,000 |
| Loan Amount | $224,999 |
0.67
YEARS SAVED
$906
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,830
LIST RENT -
$0.96
LIST RENT PER SQFT
-
$1,823
COMP ESTIMATED VALUE -
$0.96
COMP AVG. RENT PER SQFT
Comps Range
-
8859 Belgian Falls San Antonio, TX 3
- 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2016 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2016
![property image]()
- Rent
- Rent Per SQFT
- $1,830
- $0.96
-
14019 Cremello Falls San Antonio, TX 1
- 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2017 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2017
![property image]()
LEASED 10/30/20- Rent
- Rent Per SQFT
- $1,795
- $0.94
-
9015 Washburn Ct San Antonio, TX 2
- 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2015 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2015
![property image]()
LEASED 03/30/21- Rent
- Rent Per SQFT
- $1,795
- $0.94
-
8911 Hughes Creek San Antonio, TX 4
- 4 beds 2 baths ∙ 1,901 Sqft ∙ Built 2016 4 beds 2 baths ∙ 1,901 Sqft ∙ Built 2016
![property image]()
LEASED 07/09/21- Rent
- Rent Per SQFT
- $1,850
- $0.97
-
8922 Double Oak San Antonio, TX 5
- 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2016 4 beds 2 baths ∙ 1,904 Sqft ∙ Built 2016
![property image]()
LEASED 09/01/20- Rent
- Rent Per SQFT
- $1,875
- $0.98
PROPERTY LISTING DETAILS
1.210.827.7634
San Antonio's Finest Realty
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1545230
Last Updated: 07/13/2021
