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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$369,000

For Sale - Active
1019 Wild Flower, Floresville, TX 78114
3 Beds
2 Baths
1,849 Square Feet
0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a
Checked: 19 hours ago
Updated: Aug 24, 2025 at 10:04AM

Investment Summary


Monthly Cash Flow
-$641
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Property Description


0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a

Step into charming 3-bedrooms,2-bathrooms , Garage or workshop residence is perfectly situated on 2 acres . Comfort, and convenience with this beautifully maintained home nestled in a desirable and peaceful neighborhood .This home offers a perfect blend of warmth and style, ideal for families, professionals, or anyone looking for their next dream home . This home is move-in ready . Don't miss your opportunity-schedule a showing today!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Attached Garage
  • Details: Garage Door Opener, Oversized, Circular Driveway, Detached
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: EAGLE CREEK RANCH OWNER ASSOCIATION
  • HOA Fee: $60/annually

Land Information

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

Lot Information

  • Parcel ID: 06730340064600
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 1997

Tax Information

  • Annual Tax: $4,889

Utilities

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

Location

  • County: Wilson

Listing Details


Listed by:
Javad Rahaei
JPAR San Antonio
(210) 535-9859

Source:
San Antonio Board of REALTORS
MLS#: 1873644
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$641
Cap Rate
3.6%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$369,000
Amount financed:
-$295,200
Down payment:
$73,800
Closing costs:
$11,070
Rehab costs:
$0
Initial cash invested:
$84,870
Square feet:
1,849
Cost per square foot:
$200
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$295,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,746
Property tax:
$408
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,308

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$408-$4,890
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (0%)
0%-$5-$60
Total operating expenses: (44%)
44%-$963-$11,550

Cash Flow


Monthly Yearly
Net operating income:
$1,105 $13,260
Mortgage payments:
-$1,746 -$20,952
Cash flow:
$641 $7,692