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

$399,000

For Sale - Active
1633 W Woodlawn Ave, San Antonio, TX 78201
6 Beds
0 Baths
2,172 Square Feet
0.00 Acres Lot
Built in 1935
For Sale - Active
2 Units
Checked: 13 hours ago
Updated: May 27, 2025 at 05:41AM

Investment Summary


Monthly Cash Flow
-$1,457
Cap Rate
1.3%
Cash-on-Cash Return
-19.1%
Debt Coverage Ratio
0.23
Internal Rate of Return (5 years)
-14.4%

Property Description


0.00 Acres Lot
Built in 1935
For Sale - Active
2 Units

Awesome Rental Property, Recently Rehabbed with Newer Central Air/Heat, and Appliances. Refinished Hard Wood Floors. New Window Blinds on all windows, Fresh Paint throughout and a detached garage. Conveniently Located Minutes From IH-10, Woodlawn Lake and the Downtown.

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Composition

Land Information

  • Land Use: Residential Income
  • Land Use Subtype: Duplex

Lot Information

  • Parcel ID: 019670050200
  • Lot Size: 0 sqft

Property Information

  • Property Type: Two Story
  • Style: Two Story
  • Year Built: 1935

Tax Information

  • Annual Tax: $5,589

Utilities

  • Heating: Electric, Natural Gas, Central
  • Cooling: Central Air, Window Unit(s), Wall/Window Unit(s)

Location

  • County: Bexar

Listing Details


Listed by:
Joe Orozco
BHHS Don Johnson, REALTORS
(210) 364-7629

Source:
San Antonio Board of REALTORS
MLS#: 1794873
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,457
Cap Rate
1.3%
Cash-on-Cash Return
-19.1%
Debt Coverage Ratio
0.23
Internal Rate of Return (5 years)
-14.4%

Purchase Details

Find an Agent

Purchase price:
$399,000
Amount financed:
-$319,200
Down payment:
$79,800
Closing costs:
$11,970
Rehab costs:
$0
Initial cash invested:
$91,770
Square feet:
2,172
Cost per square foot:
$184
Monthly rent per square foot:
$0.60

Financing Details

Find a Lender

Loan amount:
$319,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,888
Property tax:
$466
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,445

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (36%)
36%-$466-$5,589
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (61%)
61%-$791-$9,489

Cash Flow


Monthly Yearly
Net operating income:
$431 $5,172
Mortgage payments:
-$1,888 -$22,656
Cash flow:
$1,457 $17,484