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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$360,000

For Sale - Active
3235 Tavern Oaks St, San Antonio, TX 78247
3 Beds
3 Baths
2,440 Square Feet
0.00 Acres Lot
Built in 1985
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 27, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$972
Cap Rate
2.4%
Cash-on-Cash Return
-14.1%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-9.6%

Property Description


0.00 Acres Lot
Built in 1985
For Sale - Active
Units n/a

Fully Renovated 3-Bed, 3-Bath Beauty with Modern Upgrades. Move-in ready and packed with upgrades! This stunning 3-bedroom, 3-bath home features brand-new luxury vinyl plank flooring, fresh paint, and designer lighting throughout. The bright, open living area centers around a dramatic floor-to-ceiling stone fireplace and flows seamlessly into the dining space and chef's kitchen-complete with quartz counters, custom cabinetry, stylish backsplash, stainless steel appliances, and a walk-in pantry. The main-floor primary suite boasts vaulted ceilings, dual walk-in closets, and a spa-like bath with double vanities and a walk-in shower. Upstairs offers a versatile loft, two spacious bedrooms, and a beautifully tiled full bath. Enjoy your large, fenced backyard with a patio and storage shed-perfect for entertaining. Conveniently located near shopping, dining, and major highways, this home blends style, comfort, and location in one perfect package.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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: Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Foundation: Slab
  • Roof Material: Composition
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 178380230170
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story, Traditional
  • Year Built: 1985

Tax Information

  • Annual Tax: $7,771

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Kristofer Webb
Levi Rodgers Real Estate Group
(210) 213-0095

Source:
San Antonio Board of REALTORS
MLS#: 1891542
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$972
Cap Rate
2.4%
Cash-on-Cash Return
-14.1%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-9.6%

Purchase Details

Find an Agent

Purchase price:
$360,000
Amount financed:
-$288,000
Down payment:
$72,000
Closing costs:
$10,800
Rehab costs:
$0
Initial cash invested:
$82,800
Square feet:
2,440
Cost per square foot:
$148
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$288,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,704
Property tax:
$648
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,492

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: (32%)
32%-$648-$7,771
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: (n/a)
n/an/an/a
Total operating expenses: (57%)
57%-$1,148-$13,771

Cash Flow


Monthly Yearly
Net operating income:
$732 $8,784
Mortgage payments:
-$1,704 -$20,448
Cash flow:
$972 $11,664