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

$625,000

For Sale - Active
1079 Cr 357, Utopia, TX 78884
3 Beds
2 Baths
1,870 Square Feet
0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Aug 25, 2025 at 10:09AM

Investment Summary


Monthly Cash Flow
-$1,147
Cap Rate
3.5%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.3%

Property Description


0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a

Beautiful steel-framed home just minutes from downtown Utopia! The first thing you notice are the stunning, forever views. Sit on the swing on the large covered front deck and just soak them in for a bit! The home is 5 years new and features an open living/kitchen/dining area with tall ceilings and a cozy corner fireplace. The primary bedroom enjoys large windows showcasing those amazing VIEWS. A large bathroom and closet make this space just perfect! On the other side of the house are two guest bedrooms and bathroom. A beautiful in-ground pool w/outdoor kitchen is located on the site of the original homestead. Some of the architectural elements were retained and incorporated into the design. A portable building is on-site and has been transformed into the homeowner's beauty salon. It could serve many purposes for the new owner. $625,000

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: None/Not Applicable
  • Details: Circular Driveway
  • 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
  • Basement: Yes
  • Fireplace: Yes

Exterior Features

  • Roof Material: Metal
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 29534
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story, Ranch
  • Year Built: 2017

Tax Information

  • Annual Tax: $4,758

Utilities

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

Location

  • County: Uvalde

Listing Details


Listed by:
Shawn Gray
Frio Canyon Real Estate
(830) 486-5065

Source:
San Antonio Board of REALTORS
MLS#: 1892602
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,147
Cap Rate
3.5%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.3%

Purchase Details

Find an Agent

Purchase price:
$625,000
Amount financed:
-$500,000
Down payment:
$125,000
Closing costs:
$18,750
Rehab costs:
$0
Initial cash invested:
$143,750
Square feet:
1,870
Cost per square foot:
$334
Monthly rent per square foot:
$1.71

Financing Details

Find a Lender

Loan amount:
$500,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,958
Property tax:
$397
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,579

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$397-$4,758
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$1,197-$14,358

Cash Flow


Monthly Yearly
Net operating income:
$1,811 $21,732
Mortgage payments:
-$2,958 -$35,496
Cash flow:
-$1,147 -$13,764