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

$1,438,000

For Sale - Active
357 Cypress Estates Pkwy, Ingram, TX 78025
3 Beds
4 Baths
3,432 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Aug 12, 2025 at 03:19AM

Investment Summary


Monthly Cash Flow
-$5,049
Cap Rate
1.5%
Cash-on-Cash Return
-18.3%
Debt Coverage Ratio
0.26
Internal Rate of Return (5 years)
-13.7%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

A meticulously crafted home, beautifully landscaped, on a corner lot in the gated community of Cypress Springs Estates. Southeastern views w/ a large, covered patio, complete with an infinity-edge pool. Outdoor fireplace & a cozy firepit area to enjoy Fall Football Games. Equipped with a large screen TV & 6 Sonos controlled speakers. Step inside to high-end finishes. Beautiful ceiling beams, rich wood floors, & a massive granite island that anchors the kitchen. A WOLF six burner gas cooktop, with Vent-a-Hood, Jenn-Air appliances, including a wine refrigerator. Two more full size refrigerators for prepping a party, and a glowing indoor fireplace.The home includes a private office, formal dining, a seamless connection to the primary suite, w/ large closet and laundry room. Two guest suites with walk in closets are privately situated in a separate wing. Additional features include automated window shades, media closet, wired security system, automated Generac generator, Navien instant hot water heater, & whole home Water Softener. The main home features attached 3 car garage. An additional detached 2 Garage, with heating / cooling - living quarters w/ a full bath, laundry, & carport.

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: CircularDriveway, DoorMulti, DirectAccess, Driveway, Garage, GarageDoorOpener, KitchenLevel, GarageFacesSide, WorkshopinGarage
  • Details: Garage Door Opener, Circular Driveway, Detached, Attached
  • Garage Spaces: 4
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 2
  • # of Baths (Total): 4.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Metal
  • Pool: Yes
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: CYPRESS SPRINGS ESTATES
  • HOA Fee: $770/annually

Land Information

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

Lot Information

  • Parcel ID: 528897
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story, Texas Hill Country
  • Year Built: 2019

Tax Information

  • Annual Tax: $20,387

Utilities

  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air, Window Unit(s), Wall/Window Unit(s)

Location

  • County: Kerr

Listing Details


Listed by:
Kasi Hennigan
Keller Williams City-View
(830) 353-7300

Source:
San Antonio Board of REALTORS
MLS#: 1872387
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$5,049
Cap Rate
1.5%
Cash-on-Cash Return
-18.3%
Debt Coverage Ratio
0.26
Internal Rate of Return (5 years)
-13.7%

Purchase Details

Find an Agent

Purchase price:
$1,438,000
Amount financed:
-$1,150,400
Down payment:
$287,600
Closing costs:
$43,140
Rehab costs:
$0
Initial cash invested:
$330,740
Square feet:
3,432
Cost per square foot:
$419
Monthly rent per square foot:
$1.49

Financing Details

Find a Lender

Loan amount:
$1,150,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$6,805
Property tax:
$1,699
Insurance:
$357
Private mortgage insurance (PMI):
$0
Monthly payment:
$8,861

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,100 $61,200
Vacancy loss: (6%)
6% -$306 -$3,672
Operating income:
$4,794 $57,528

Operating Expenses


% Rent Monthly Yearly
Property taxes: (33%)
33%-$1,699-$20,388
Insurance: (7%)
7%-$357-$4,284
Property management: (8%)
8%-$408-$4,896
Repairs & maintenance: (5%)
5%-$255-$3,060
Capital expenditures: (5%)
5%-$255-$3,060
HOA fees: (1%)
1%-$64-$768
Total operating expenses: (60%)
60%-$3,038-$36,456

Cash Flow


Monthly Yearly
Net operating income:
$1,756 $21,072
Mortgage payments:
-$6,805 -$81,660
Cash flow:
$5,049 $60,588