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
Photo
Photo
Photo
Photo
See all photos

$649,944

For Sale - Active
200 Bobby Lynn Dr, Adkins, TX 78101
5 Beds
3 Baths
2,754 Square Feet
0.00 Acres Lot
Built in 2023
For Sale - Active
Units n/a
Checked: 7 hours ago
Updated: May 23, 2025 at 03:22AM

Investment Summary


Monthly Cash Flow
-$1,484
Cap Rate
2.9%
Cash-on-Cash Return
-11.9%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-7.5%

Property Description


0.00 Acres Lot
Built in 2023
For Sale - Active
Units n/a

Step into the perfect blend of rustic charm and modern sophistication in this stunning 5-bedroom, 2.5-bath modern farmhouse located in the highly desirable Eden Crossing subdivision. Situated on a full one-acre lot with mature trees and roaming wildlife, this property offers an upscale country lifestyle just 30 minutes from downtown San Antonio. From the moment you arrive, you'll be greeted by a welcoming exterior, complete with a thoughtfully designed landscape package, native Texas plants, and the peaceful ambiance of rural living. Inside, the open-concept floor plan was designed with both functionality and comfort in mind-ideal for growing families, entertainers, or those who simply love a spacious and airy layout. At the heart of the home is a chef's kitchen built to impress. Enjoy upgraded finishes, a large center island prep station, custom cabinetry, stainless steel appliances, and a seamless flow into the living and dining areas. Gather around the stunning floor-to-ceiling rock fireplace, the focal point of the living room that adds both warmth and wow-factor. The primary suite is a true spa-like retreat, offering tranquility and luxury with a beautifully appointed en-suite bath featuring dual sinks, a soaking tub, and a huge walk-in shower designed to melt away the stress of the day. Four additional bedrooms provide flexibility for guests, home offices, or playrooms, and are positioned for privacy and convenience. Step outside to your personal outdoor haven-a covered patio with a fully equipped outdoor kitchen makes weekend grilling and evening entertaining a breeze. Whether you're sipping coffee while watching deer wander through the trees or hosting friends for a barbecue, the outdoor space is just as inviting as the indoors. Built by a local, highly respected builder, this home was crafted with quality, attention to detail, and timeless design in mind. Every fixture, finish, and feature has been carefully selected to create a home that is both stylish and built to last. A few of the Additional highlights are designer light fixtures and finishes throughout, and oversized utility/mudroom, a Spacious two-car garage, tons of natural light and storage, and a Peaceful, nature-filled setting with room to expand! Eden Crossing is one of the areas most sought-after communities, known for its large lots, custom homes, and unbeatable location. With just a short commute into local towns and 30 minutes to San Antonio, this home offers the perfect balance of country serenity and city convenience. Don't miss this opportunity to own a modern farmhouse masterpiece in a neighborhood where homes like this rarely become available!

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: 5

Bathroom Information

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

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: EDEN CROSSING POA
  • HOA Fee: $375/annually

Land Information

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

Lot Information

  • Parcel ID: 06760800028300
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 2023

Tax Information

  • Annual Tax: $4,536

Utilities

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

Location

  • County: Wilson

Listing Details


Listed by:
Robert Fedewa
Real Broker, LLC
(855) 450-0442

Source:
San Antonio Board of REALTORS
MLS#: 1858514
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,484
Cap Rate
2.9%
Cash-on-Cash Return
-11.9%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-7.5%

Purchase Details

Find an Agent

Purchase price:
$649,944
Amount financed:
-$519,955
Down payment:
$129,989
Closing costs:
$19,498
Rehab costs:
$0
Initial cash invested:
$149,487
Square feet:
2,754
Cost per square foot:
$236
Monthly rent per square foot:
$1.05

Financing Details

Find a Lender

Loan amount:
$519,955
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,076
Property tax:
$378
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,657

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$378-$4,536
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (1%)
1%-$31-$372
Total operating expenses: (39%)
39%-$1,134-$13,608

Cash Flow


Monthly Yearly
Net operating income:
$1,592 $19,104
Mortgage payments:
-$3,076 -$36,912
Cash flow:
$1,484 $17,808