410 Point Vly

San Antonio, TX 78253
image0

4 bd, 2.5 ba | 2,402 sqft | Built in 2006

slider image
slider image
slider image
Curb View
List Price
$207,500

Initial Investment

$51,599

Purchase Price

$186,750

Down Payment

25%

Rent

$1,515

Total Return

$52,171

Annualized Return

14.1%

Cap Rate

4.3%

Gross Yield

9.7%

Cash Flow

-$2,781

Appreciation

6.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

10/03/2019

Lease End

09/30/2020

Lot Size

5,611

HOA

$33/mo

Flood Risk

Not Required

  • Five star neighborhood rating
  • Tenant leased through September 2020
  • Close proximity to schools, shopping centers and destinations (Seaworld, San Antonio Aquarium)
  • HVAC filter replacement fee included in monthly rent of $20.00

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$17,271

Expenses

-$5,000

Property Taxes

-$4,900

Loan Payments

-$10,153

Net Cash Flow

-$2,781

See more in Financials

Similar Listings