21111 Pearl Harvest

San Antonio, TX 78259
image0

4 bd, 3 ba | 2,576 sqft | Built in 2005

slider image
slider image
slider image
List Price
$365,000

Initial Investment

$99,463

Purchase Price

$365,000

Down Payment

25%

Rent

$2,480

Total Return

$76,529

Annualized Return

11.1%

Cap Rate

3.9%

Gross Yield

8.2%

Cash Flow

-$6,840

Appreciation

5.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

0

HOA

$28/mo

Flood Risk

Not Required

Nestled in sought after NEISD, this traditional home boasts maximum square footage and charming curb appeal. You are greeted by a spacious open floor plan and soaring ceilings that seamlessly connect the living room, kitchen, and breakfast nook. The family room is adorned with built-in shelving and sliding glass doors leading to the expansive covered deck. The kitchen features a spacious island that serves as a common gathering space while entertaining or hosting gatherings. All bedrooms are conveniently located on the second floor, with the primary bedroom offering plenty of space for a sitting room and en suite bathroom. Outside you will be delighted with an extended wooden deck waiting for you to enjoy the beautiful Texas weather. The outdoor kitchen and spacious yard provides endless opportunities for outdoor activities and gatherings. Don't miss out on the chance to make this your own backyard oasis. With easy access to some of San Antonio's major highways and some of its most noted attractions, this home is a must see! Schedule a showing today and be one step closer to making this your next dream home!

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

Annual Financial Highlights

Expected Rent

$28,272

Expenses

-$6,719

Property Taxes

-$8,550

Loan Payments

-$19,843

Net Cash Flow

-$6,840

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:Zachariah Castillo
Keller Williams City-View
Certified Agent Brokerage:Collin Corrington
White Line Realty
TX Brokerage License 9007429
SourceMLS #1766192
Last Updated: 04/24/2024 17:04
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.