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

$699,000

For Sale - Active
117 Hawk Rd, Fredericksburg, TX 78624
1 Bed
1 Bath
832 Square Feet
0.00 Acres Lot
Built in 2015
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Aug 14, 2025 at 05:45AM

Investment Summary


Monthly Cash Flow
-$2,474
Cap Rate
1.4%
Cash-on-Cash Return
-18.5%
Debt Coverage Ratio
0.25
Internal Rate of Return (5 years)
-13.8%

Property Description


0.00 Acres Lot
Built in 2015
For Sale - Active
Units n/a

If you have been looking to own a piece of the hill country- this is it- upscale designed cottage/cabin on about 15 acres featuring pure bliss of long range views, quiet setting, oversized covered front and back porches, hot tub, outside entertainers' dream with built in bar area, -Huge detached metal building to use for however buyer chooses.. 3 car covered metal carport- Enjoy living in the country in this gorgeous quaint home or would make a wonderful vacation property, short term rental investment. About 30 minutes to Comfort, and Fredericksburg Tx. -Gorgeous Furnishings/appliances are negotiable. Seasonal creek, plenty of room to build more homes. Get away from the hustle bustle - take in nature, relax, read a book, Al fresco dining, a true vacation in the hill country - all yours.

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: Carport
  • Details: Oversized, Circular Driveway, Detached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

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

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Fiber cement siding (Hardi-board/Hardi-plank
  • Roof Type: Gable
  • Roof Material: Metal

Land Information

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

Lot Information

  • Parcel ID: R19229
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story, Ranch
  • Year Built: 2015

Tax Information

  • Annual Tax: $4,889

Utilities

  • Heating: Electric
  • Cooling: Ceiling Fan(s), Window Unit(s), Wall/Window Unit(s)

Location

  • County: Kendall

Listing Details


Listed by:
Renee Campbell
Texas Hill Country Realty Co.
(210) 542-0148

Source:
San Antonio Board of REALTORS
MLS#: 1809407
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$2,474
Cap Rate
1.4%
Cash-on-Cash Return
-18.5%
Debt Coverage Ratio
0.25
Internal Rate of Return (5 years)
-13.8%

Purchase Details

Find an Agent

Purchase price:
$699,000
Amount financed:
-$559,200
Down payment:
$139,800
Closing costs:
$20,970
Rehab costs:
$0
Initial cash invested:
$160,770
Square feet:
832
Cost per square foot:
$840
Monthly rent per square foot:
$2.16

Financing Details

Find a Lender

Loan amount:
$559,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,308
Property tax:
$408
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,842

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$408-$4,890
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (48%)
48%-$858-$10,290

Cash Flow


Monthly Yearly
Net operating income:
$834 $10,008
Mortgage payments:
-$3,308 -$39,696
Cash flow:
$2,474 $29,688