5734 Golf Hts
San Antonio, TX 78244
List Price
$225,000
Initial Investment
$62,825Purchase Price
$220,000
Down Payment
25%
Rent
$2,125
Total Return
$91,295
Annualized Return
20.4%
Cap Rate
6.6%
Gross Yield
11.6%
Cash Flow
$1,625
Appreciation
6.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/01/2019
Lease End
01/31/2020
Property Type
Duplex
Lot Size
5,750
HOA
$77/mo
Flood Risk
Not Required
- Duplex with both sides occupied
- Popular rental community with low vacancy rates
- Located near Randolph Air Force Base as well as shopping & dining
See more in Analysis
Annual Financial Highlights
Expected Rent
$24,225Expenses
-$5,939Property Taxes
-$4,700Loan Payments
-$11,960Net Cash Flow
$1,625See more in Financials
Similar Listings