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

$230,000

For Sale - Active
1207 Plum St, Floresville, TX 78114
3 Beds
2 Baths
1,565 Square Feet
0.00 Acres Lot
Built in 1968
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 12, 2025 at 03:56AM

Investment Summary


Monthly Cash Flow
-$98
Cap Rate
5.2%
Cash-on-Cash Return
-2.2%
Debt Coverage Ratio
0.91
Internal Rate of Return (5 years)
1.8%

Property Description


0.00 Acres Lot
Built in 1968
For Sale - Active
Units n/a

Move in Ready! Beautiful 3 bedroom 2 bath home with attached 2 car carport completely remodeled! Freshly planted grass and beautiful mature trees on the property. New roof and A/C. You don't want to miss out! 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.

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: Attached
  • Details: Attached
  • 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

Exterior Features

  • Exterior Walls Materials: Wood Shingle
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Wood

Land Information

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

Lot Information

  • Parcel ID: 27102600000700
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 1968

Tax Information

  • Annual Tax: $3,025

Utilities

  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Wilson

Listing Details


Listed by:
Amy Garcia
Dowdy Real Estate, LLC
(830) 569-6883

Source:
San Antonio Board of REALTORS
MLS#: 1729108
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$98
Cap Rate
5.2%
Cash-on-Cash Return
-2.2%
Debt Coverage Ratio
0.91
Internal Rate of Return (5 years)
1.8%

Purchase Details

Find an Agent

Purchase price:
$230,000
Amount financed:
-$184,000
Down payment:
$46,000
Closing costs:
$6,900
Rehab costs:
$0
Initial cash invested:
$52,900
Square feet:
1,565
Cost per square foot:
$147
Monthly rent per square foot:
$1.15

Financing Details

Find a Lender

Loan amount:
$184,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,088
Property tax:
$252
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,466

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: (14%)
14%-$252-$3,026
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: (39%)
39%-$702-$8,426

Cash Flow


Monthly Yearly
Net operating income:
$990 $11,880
Mortgage payments:
-$1,088 -$13,056
Cash flow:
$98 $1,176