418 Frelon St
San Antonio, TX 78225
List Price
$120,000
Initial Investment
$32,700Purchase Price
$120,000
Down Payment
25%
Rent
$1,720
Total Return
$66,414
Annualized Return
28.3%
Cap Rate
9.3%
Gross Yield
17.2%
Cash Flow
$3,650
Appreciation
6.9%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
5,934
HOA
None
Flood Risk
Not Required
Investor Opportunity! 3 Bedroom 2 Bath home 2192 sqft of living space with the ability to covert the back to a 1 bedroom dwelling with separate entrance. Ready for renovation! Great location!
See more in Analysis
Collin Corrington
White Line Realty
TX Agent License #706046
Annual Financial Highlights
Expected Rent
$19,608Expenses
-$5,294Property Taxes
-$4,140Loan Payments
-$6,524Net Cash Flow
$3,650See 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:Marcus Soliz
LPT Realty, LLC
LPT Realty, LLC
Certified Agent Brokerage:Collin Corrington
White Line Realty
TX Brokerage License 9007429
White Line Realty
TX Brokerage License 9007429
SourceMLS #1824215
Last Updated: 11/19/2024 01:11
Last Updated: 11/19/2024 01:11