5811 Spanish Dawn
San Antonio, TX 78222
List Price
$239,900
Initial Investment
$65,373Purchase Price
$239,900
Down Payment
25%
Rent
$1,550
Total Return
$101,392
Annualized Return
18.9%
Cap Rate
3.5%
Gross Yield
7.8%
Cash Flow
-$5,077
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
5,044
HOA
$27/mo
Flood Risk
Not Required
Whether you are looking for your first home, an updated home, or a rental property, this cute home is ready for a new owner. Fresh paint, new ceiling fans and lights, granite countertops, new flooring, and refreshed landscaping highlight this quaint little home. Come take a look and imagine yourself at home.
See more in Analysis
Collin Corrington
White Line Realty
TX Agent License #706046
Annual Financial Highlights
Expected Rent
$17,670Expenses
-$3,205Property Taxes
-$6,500Loan Payments
-$13,042Net Cash Flow
-$5,077See 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:Craig Flannery
Agent License 0662792
Ppmg of Texas
Agent License 0662792
Ppmg of Texas
Certified Agent Brokerage:Collin Corrington
White Line Realty
TX Brokerage License 9007429
White Line Realty
TX Brokerage License 9007429
SourceMLS #1859014
Last Updated: 04/16/2025 22:04
Last Updated: 04/16/2025 22:04