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

9015 Foxland Dr San Antonio, TX 78230

3 Beds 2 Baths 2,037 sqft Built 1990

$359,000

List Price

$2,110

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

December 02, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1990
  • Price/Sqft : $176.24
  • 6 Days on Market
  • MLS # : 1497579
  • Updated Date : 12/05/2020 at 05:29
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,037 sqft
  • Baths : 2 full
Listing Agent

Re/max Preferred, Realtors

Listing Agent's Description

Beautifully maintained, Prestige-built Custom home in mint condition! Newer features: Granite countertops in Kitchen, Gas cooktop, GE built-in self-clng Oven; Microwave; Beldon Roof & LeafGuard gutters-2017; RainBird Sprklr; Custom architectural details include double,triple & shelf Crown Molding. New in 2020: Kinetico Wtr Softener; Water Heater; HVAC; Surround sound & in-home theater system thruout house & Patio; New-2020 Remodeled Mstr Bath w/lg walk-in Shower w/river rock tile, frameless glass, granite counters & dual vanities. Frigidaire Fridge included. Please look at Improvements/Features list in Additional Information.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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).

PRICE & RENT TRENDS

Neighborhood: Vance Jackson

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240kPrice in $86k257k

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

Neighborhood: Vance Jackson

NeighborhoodNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600Rent in $8451698

* 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
Colonies North Elementary School Primary Regular 741 52 3
Hobby Middle School Middle Regular 1,004 63 5
Clark High School High Regular 2,815 160 8

Colonies North Elementary School

  • Education Level: Primary
  • # of students: 741
  • # of teachers: 52
3
GreatSchools Rating

Hobby Middle School

  • Education Level: Middle
  • # of students: 1,004
  • # of teachers: 63
5
GreatSchools Rating

Clark High School

  • Education Level: High
  • # of students: 2,815
  • # of teachers: 160
8
GreatSchools Rating
 

$323,100$394,900$359,000

PURCHASE PRICE

$1,899$2,321$2,110

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,110
EXPENSES Loan Payment -$1,325
Property Tax -$801
Property Insurance -$145
HOA -$35
Property Management Fees -$99
CASH FLOW
-$294

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.

$359,000

PROJECTED PRICE

$2,110

PROJECTED RENT

0.59%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.41%
Appreciation Year (1-5) 6.2%
Maintenance Year (1-5) 8.00%
Vacancy 9.02%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$8.0k-$6.0k-$4.0k-$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$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$100,885

INVESTMENT

$100,885

Down Payment
$89,750
Rehab Estimate
$5,750
Closing Costs
$5,385

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$1,325

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $89,750
Loan Amount $269,250
See What Happens When You Reinvest Cash Flow

0.5

YEARS SAVED

$628

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,110

    LIST RENT
  • $1.04

    LIST RENT PER SQFT
  • $1,884

    COMP ESTIMATED VALUE
  • $0.92

    COMP AVG. RENT PER SQFT
Comps Range
$1,700
1$1,7002$1,9003$1,9954$2,1105$2,250
$2,250
RENT COMPS ANALYSIS
  • 9015 Foxland Dr San Antonio, TX 4
    • 3 beds 2 baths ∙ 2,037 Sqft ∙ Built 1990 3 beds 2 baths ∙ 2,037 Sqft ∙ Built 1990
    • Rent
    • Rent Per SQFT
    •  
    • $2,110
    • $1.04
    •  
  • 3402 Hopecrest St San Antonio, TX 1
    • 3 beds 3 baths ∙ 2,086 Sqft ∙ Built 1973 3 beds 3 baths ∙ 2,086 Sqft ∙ Built 1973
    LEASED 02/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.81
    •  
  • 2802 Deer Ledge St San Antonio, TX 2
    • 3 beds 2 baths ∙ 1,936 Sqft ∙ Built 1973 3 beds 2 baths ∙ 1,936 Sqft ∙ Built 1973
    LEASED 09/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,900
    • $0.98
    •  
  • 9614 Barcelona St San Antonio, TX 3
    • 3 beds 2 baths ∙ 2,065 Sqft ∙ Built 1973 3 beds 2 baths ∙ 2,065 Sqft ∙ Built 1973
    LEASED 10/11/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $0.97
    •  
  • 3234 Mid Hollow Dr San Antonio, TX 5
    • 3 beds 2 baths ∙ 2,382 Sqft ∙ Built 1994 3 beds 2 baths ∙ 2,382 Sqft ∙ Built 1994
    LEASED 08/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,250
    • $0.94
    •  
PROPERTY LISTING DETAILS
Mary Diliberto
1.210.473.1471
Re/max Preferred, Realtors
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
San Antonio Board of Realtors ( SABOR)
MLS #: 1497579
Last Updated: 12/05/2020
BESbswy