113 S WILLOW WAY

CIBOLO, TX 78108
image0

3 bd, 3 ba | 2,710 sqft | Built in 2003

slider image
slider image
slider image
List Price
$310,000

Initial Investment

$84,475

Purchase Price

$310,000

Down Payment

25%

Rent

$2,000

Total Return

$78,977

Annualized Return

13.2%

Cap Rate

4.2%

Gross Yield

7.7%

Cash Flow

-$4,844

Appreciation

6.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

7,122

HOA

$20/mo

Flood Risk

Not Required

OPEN HOUSE Feb 15, 1 pm-4 pm. Stunning and well-maintained two-story floor plan offering 2710 sq. ft of living space, 3 bedrooms, 3 full bath,s and a flex room. This home is loaded with beautiful upgrades Luxury Vinyl Flooring, fixtures, stylish fan, water softener system with reverse osmosis, chandelier in the dining area, designer tile flooring in the kitchen, kitchen sink faucet handle, stainless steel appliances, light switch dimmers, extra cabinets in pantry, cabinet in the laundry room, and shoe rack in the entryway. Newly painted interior and exterior. Cozy family area with fireplace. Huge dining area and greeting area. Flex room can be converted to 4th bedroom/office space/theater. All bedrooms are upstairs. Texas-sized main bedroom with tray ceiling plenty of space to accommodate large bedroom furniture. Main bathroom has a double sink, soaking tub, and separate shower. The main closet has plenty of storage space. Nice loft area for additional space. Covered back patio perfect for BBQ area. Large backyard with plenty of options for creative designs. Mins away to Walmart, HEB+, shopping centers, and restaurants. Close to I-35 easy drive to Joint Base San Antonio, Fort Sam Houston, Brooke Army Med Ctr, and Randolph Air Force base. OPEN HOUSE Feb 15, 1 pm-4 pm.

See more in Analysis
Collin Corrington
White Line Realty
TX Agent License #706046

Annual Financial Highlights

Expected Rent

$22,800

Expenses

-$4,300

Property Taxes

-$6,490

Loan Payments

-$16,853

Net Cash Flow

-$4,844

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Alberto Ramos
Key Realty
Certified Agent Brokerage:Collin Corrington
White Line Realty
TX Brokerage License 9007429
SourceMLS #1842265
Last Updated: 02/14/2025 18:02
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.