Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  1 Sarazen Court, San Antonio TX, 78257
SFH   For sale  change
3bd | 2ba
Ask Price:  $89,000
Est Value: $432,400
Discount: 79.42%
Est Rent: $2,900/mo
Cash Flow: $957/mo
Cash/Cash Return: 46.95%
FE-Score
985
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 8930
Insurance % 1513
Association Dues (HOA) /mo
Maintenance % 1950
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $432,400 (range: $99,000 - $759,000)
# Price Type/beds/bath/sqft Address Last seen
1   $449,995   SFH 3 br/3 ba 2,192 sqft  8 Dominion Drive, San Antonio TX, 78257  3/28/2017
2   $759,000   SFH 3 br/3.5 ba 3,904 sqft  3 Kings View, San Antonio TX, 78257  2/28/2017
3   $415,000   SFH 3 br/2.5 ba 2,620 sqft  5 Somerset Arms, San Antonio TX, 78257  12/30/2016
4   $99,000   SFH 3 br/2 ba   7515 Cedar Trai;L, San Antonio TX, 78249  3/28/2017
Rent Comparables - Estimated Rent $2,900 (range: $2,350 - $4,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $3,500   SFH 3 br/3 ba 3,321 sqft  5 Waterford Glen, San Antonio TX, 78257  8/2/2016
2   $2,350   SFH 3 br/3 ba 2,192 sqft  8 Dominion Drive, San Antonio TX, 78257  3/28/2017
3   $4,200   SFH 3 br/3 ba 3,595 sqft  20 Worthsham Drive, San Antonio TX, 78257  8/23/2016
4   $2,850   SFH 3 br/3.5 ba 4,226 sqft  5 Burnham Glen, San Antonio TX, 78257  3/28/2017
5   $2,500   SFH 3 br/2 ba 2,116 sqft  26 Burnam Glen, San Antonio TX, 78257  4/26/2016
6   $2,950   SFH 3 br/2 ba 2,434 sqft  33 Grantham Glen, San Antonio TX, 78257  1/17/2017