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

$137,000

For Sale - Active
4126 Terron Rd, San Antonio, TX 78222
3 Beds
1 Bath
1,176 Square Feet
0.00 Acres Lot
Built in 1954
For Sale - Active
Units n/a
Checked: 24 minutes ago
Updated: Aug 30, 2025 at 03:39AM

Investment Summary


Monthly Cash Flow
$318
Cap Rate
8.5%
Cash-on-Cash Return
12.1%
Debt Coverage Ratio
1.49
Internal Rate of Return (5 years)
15.8%

Property Description


0.00 Acres Lot
Built in 1954
For Sale - Active
Units n/a

Investor Special - Cash Offers Encouraged! Opportunity awaits with this 3-bedroom, 1-bath home on a spacious .379-acre lot-no HOA, giving you flexibility for future use. Whether you're looking to remodel, rebuild, add on, or create a working space, this property offers endless possibilities. Features include two detached garages (both uncovered), perfect for parking, storage, or converting into workshops. The property is fully gated for added security and privacy. Sold as-is with no repairs by seller. Cash buyers preferred, but all serious offers will be considered.

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: Carport
  • Details: Detached
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Asbestos Shingle
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 107690010040
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 1954

Tax Information

  • Annual Tax: $2

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Aaron Vincent
Redbird Realty LLC
(210) 439-1565

Source:
San Antonio Board of REALTORS
MLS#: 1892397
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
$318
Cap Rate
8.5%
Cash-on-Cash Return
12.1%
Debt Coverage Ratio
1.49
Internal Rate of Return (5 years)
15.8%

Purchase Details

Find an Agent

Purchase price:
$137,000
Amount financed:
-$109,600
Down payment:
$27,400
Closing costs:
$4,110
Rehab costs:
$0
Initial cash invested:
$31,510
Square feet:
1,176
Cost per square foot:
$117
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$109,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$648
Property tax:
$0
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$746

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (0%)
0%n/a-$2
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$350-$4,202

Cash Flow


Monthly Yearly
Net operating income:
$966 $11,592
Mortgage payments:
-$648 -$7,776
Cash flow:
$318 $3,816