Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$173,000

For Sale - Active
1007 S Pine St, San Antonio, TX 78210
2 Beds
1 Bath
918 Square Feet
0.00 Acres Lot
Built in 1920
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jun 08, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$174
Cap Rate
4.5%
Cash-on-Cash Return
-5.2%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.1%

Property Description


0.00 Acres Lot
Built in 1920
For Sale - Active
Units n/a

Steeped in character and glowing with natural light, this 105-year-old gem in downtown San Antonio is a rare find. Painted in classic white with black trim, this 2-bedroom, 1-bathroom wood-frame home blends timeless charm with modern touches, offering the perfect canvas for personal style and creativity. Step through the inviting front porch and into a space where windows bathe every room in sunshine. The beautifully updated kitchen adds contemporary flair, while maintaining the warm, welcoming feel that defines this home. A partially fenced yard, small back porch, and cozy layout create the ideal setting for peaceful mornings and quiet evenings. Whether you're enjoying coffee on the porch or hosting in the airy kitchen, this home lives larger than its footprint suggests. Situated near the Davis-Scott Family YMCA, the Charles B. Shannon Memorial Baseball Stadium, Pittman-Sullivan Park, and the Alamodome, you're just minutes from the best of downtown-local events, parks, dining, and culture are all within easy reach. Located in a vibrant, historic neighborhood, this home is a true standout with endless potential for investors, first-time buyers, or anyone seeking a piece of San Antonio history. Don't miss this opportunity to own a slice of the city's past while building your future.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: None/Not Applicable
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 006680480200
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 1920

Tax Information

  • Annual Tax: $3,854

Utilities

  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Bexar

Listing Details


Listed by:
Annette Hodges Brothers
Coldwell Banker D'Ann Harper
(830) 263-0897

Source:
San Antonio Board of REALTORS
MLS#: 1860135
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$174
Cap Rate
4.5%
Cash-on-Cash Return
-5.2%
Debt Coverage Ratio
0.79
Internal Rate of Return (5 years)
-1.1%

Purchase Details

Find an Agent

Purchase price:
$173,000
Amount financed:
-$138,400
Down payment:
$34,600
Closing costs:
$5,190
Rehab costs:
$0
Initial cash invested:
$39,790
Square feet:
918
Cost per square foot:
$188
Monthly rent per square foot:
$1.53

Financing Details

Find a Lender

Loan amount:
$138,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$819
Property tax:
$321
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,238

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$321-$3,855
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (48%)
48%-$671-$8,055

Cash Flow


Monthly Yearly
Net operating income:
$645 $7,740
Mortgage payments:
-$819 -$9,828
Cash flow:
$174 $2,088