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

$295,000

Under Contract
121 Buck Holw, San Antonio, TX 78253
4 Beds
3 Baths
2,112 Square Feet
0.00 Acres Lot
Built in 2019
Under Contract
Units n/a
Checked: 17 hours ago
Updated: Jun 15, 2025 at 03:06AM

Investment Summary


Monthly Cash Flow
-$702
Cap Rate
3.4%
Cash-on-Cash Return
-12.4%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-8.0%

Property Description


0.00 Acres Lot
Built in 2019
Under Contract
Units n/a

Solar savings, stylish upgrades, and a VA assumable loan rate of 2.25% - this home checks every box. Welcome to 121 Buck Hollow, a beautifully maintained 4-bedroom, 2.5-bath home built in 2018 by Bella Vista Homes. This is the popular Hawthorne plan, known for its spacious layout and functional design. The seller is paying off the solar panels at closing, gifting you long-term savings and lower electric bills from day one. The smart layout includes a spacious primary suite on the main floor featuring a separate garden tub and walk-in shower-your own private retreat at the end of the day. Upstairs, you'll find three generously sized bedrooms and a versatile loft ideal for a home office, playroom, or media space. Step outside to your private backyard retreat featuring a custom patio and deck designed for entertaining or simply enjoying those beautiful Texas evenings. Veterans: this home offers a VA assumable loan with an incredibly low interest rate. Ask how you can take advantage of this rare opportunity. This home is move-in ready and full of value. Schedule your showing today before it's gone!

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: Two Car Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Fiber cement siding (Hardi-board/Hardi-plank
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: HUNTERS RANCH HOME OWNERS ASSOCIATION
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: 505599
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story
  • Year Built: 2019

Tax Information

  • Annual Tax: $5,936

Utilities

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

Location

  • County: Medina

Listing Details


Listed by:
Amanda Alingod
San Antonio Portfolio KW RE
(210) 698-9996

Source:
San Antonio Board of REALTORS
MLS#: 1867254
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$702
Cap Rate
3.4%
Cash-on-Cash Return
-12.4%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-8.0%

Purchase Details

Find an Agent

Purchase price:
$295,000
Amount financed:
-$236,000
Down payment:
$59,000
Closing costs:
$8,850
Rehab costs:
$0
Initial cash invested:
$67,850
Square feet:
2,112
Cost per square foot:
$140
Monthly rent per square foot:
$0.95

Financing Details

Find a Lender

Loan amount:
$236,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,545
Property tax:
$495
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,180

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$495-$5,936
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (2%)
2%-$42-$504
Total operating expenses: (52%)
52%-$1,037-$12,440

Cash Flow


Monthly Yearly
Net operating income:
$843 $10,116
Mortgage payments:
-$1,545 -$18,540
Cash flow:
$702 $8,424