9731 Baytown Coast, San Antonio TX, 78254

4 bd, 3 ba | 2,324 sqft | Built in 2020

Favorite

List Price

$325,000

Initial Investment

$88,563

Purchase Price

$325,000

Down Payment

25%

Rent

$2,050

Total Return

$80,015

Annualized Return

12.5%

Cap Rate

3.5%

Gross Yield

7.6%

Cash Flow

-$6,908

Appreciation

6.4%

Reset to Default

Edit Assumptions

Gross Yield

7.6%

Cap Rate

3.5%

Cash on Cash

-7.8%

Ann. Return

12.5%

in 5 Years

Initial Investment

$88,563

Purchase Price

$325,000

Down Payment

25%

Loan Interest Rate

6.07%

Closing Costs

1.50%

Est. Immediate Costs

$0

These are estimated costs. Certain immediate costs will become known in the transaction process when the inspection report is completed. You can adjust these figures now for illustrative purposes, according to your assumptions.

Total Return

$80,015

Appreciation

6.4%

Net Cash Flow	Year 1	Year 3	Year 5	Year 10
Annual	-$6,908	-$6,253	-$5,557	-$3,628
Monthly	-$576	-$521	-$463	-$302

Est. Investment Value over time

	Year 5	Year 10	Year 20	Year 30
Cumulative Net Cash Flow	-$31,214 -$520/mo	-$53,328 -$444/mo	-$64,230 -$268/mo	-$18,117 -$50/mo
Cumulative Appreciation Gain	$117,286	$187,731	$364,067	$601,049
Equity Build Up	$96,551	$117,262	$183,240	$304,119
Total Investment Value	$182,624	$251,665	$483,077	$887,051

San Antonio, TX 78254

$88,563

Est. Investment Value over time

Buying your rental home investment.

Roofstock Select Properties*

Choose an offer price and make an offer.

Complete your buyer information. You'll be able to specify co-investors and how you wish to hold title.

Specify whether you will use financing or pay all cash to purchase your investment.

For Roofstock Select listings, a pre-approval letter (if financing) or proof of funds (if all cash) is required upfront as part of your offer.

This fee covers our comprehensive certification and transaction support services. Enter a credit card for this fee that will be charged only after your offer is accepted.

Roofstock's local buyer broker will complete your offer and send it to you for review and signature. Upon signing, your buyer broker will present your offer to the Seller.