Feedback ..read more
Anthony from Chicago, IL
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: 
Discount:
Est Rent: $2,010/mo
Cash Flow: $912/mo
Cash/Cash Return: 44.73%
FE-Score
943
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 % 1830
Insurance % 311
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $2,010 (range: $1,985 - $3,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $3,200   SFH 3 br/4 ba 2,192 sqft  8 Dominion Drive, San Antonio TX, 78257  5/28/2017
2   $2,750   SFH 3 br/3.5 ba 3,997 sqft  23910 Ih 10 W, San Antonio TX, 78257  6/3/2017
3   $2,950   SFH 3 br/2 ba 2,434 sqft  33 Grantham Glen, San Antonio TX, 78257  1/17/2017
4   $2,014   TH 3 br/2 ba 1,363 sqft  3231 N Loop 1604 W, San Antonio TX, 78257  5/28/2017
5   $1,991   TH 3 br/ 1,363 sqft  3231 N Loop 1604 W, San Antonio TX, 78257  5/28/2017
6   $2,014   TH 3 br/ 1,402 sqft  3231 N Loop 1604 W, San Antonio TX, 78257  5/28/2017
7   $1,989   TH 3 br/ 1,402 sqft  3231 N Loop 1604 W, San Antonio TX, 78257  5/28/2017