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

$376,000

For Sale - Active
27422 Camino Tower, Boerne, TX 78015
4 Beds
2 Baths
1,923 Square Feet
0.00 Acres Lot
Built in 2011
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jul 23, 2025 at 04:59AM

Investment Summary


Monthly Cash Flow
-$853
Cap Rate
3.0%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-7.5%

Property Description


0.00 Acres Lot
Built in 2011
For Sale - Active
Units n/a

100-Day Home Warranty coverage available at closing Come see this charming home now on the market! This home has Fresh Interior Paint, Partial flooring replacement in some areas. Discover a bright interior tied together with a neutral color palette. Step into the kitchen, complete with an eye catching stylish backsplash. Head to the spacious primary suite with good layout and walk in closet included. The primary bathroom is fully equipped with a separate tub and shower, double sinks, and plenty of under sink storage. Take it easy in the fenced in back yard. The covered sitting area makes it great for BBQs! A must see! This home has been virtually staged to illustrate its potential.

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
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Combination
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: ENCLAVE AT STONEHAVEN HOMEOWNERS ASSOCIATION, INC
  • HOA Fee: $209/quarterly

Land Information

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

Lot Information

  • Parcel ID: 047099390810
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 2011

Tax Information

  • Annual Tax: $7,086

Utilities

  • Heating: Central, Natural Gas
  • Cooling: Central Air

Location

  • County: Bexar

Listing Details


Listed by:
Anyiesa Johnson
Opendoor Brokerage, LLC
(214) 378-3667

Source:
San Antonio Board of REALTORS
MLS#: 1863446
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$853
Cap Rate
3.0%
Cash-on-Cash Return
-11.8%
Debt Coverage Ratio
0.52
Internal Rate of Return (5 years)
-7.5%

Purchase Details

Find an Agent

Purchase price:
$376,000
Amount financed:
-$300,800
Down payment:
$75,200
Closing costs:
$11,280
Rehab costs:
$0
Initial cash invested:
$86,480
Square feet:
1,923
Cost per square foot:
$196
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$300,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,779
Property tax:
$591
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,531

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (26%)
26%-$591-$7,087
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (3%)
3%-$70-$840
Total operating expenses: (54%)
54%-$1,236-$14,827

Cash Flow


Monthly Yearly
Net operating income:
$926 $11,112
Mortgage payments:
-$1,779 -$21,348
Cash flow:
$853 $10,236