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

$420,000

For Sale - Active
4540 Appaloosa Crst, San Antonio, TX 78245
4 Beds
3 Baths
1,958 Square Feet
0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 19, 2025 at 03:01AM

Investment Summary


Monthly Cash Flow
-$1,420
Cap Rate
2.2%
Cash-on-Cash Return
-17.6%
Debt Coverage Ratio
0.35
Internal Rate of Return (5 years)
-13.1%

Property Description


0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a

This contemporary single-story home offers a clean and stylish curb appeal with a combination of stone and siding on the facade. The property includes a two-car garage with an UPGRADED FLOOR and a modern paneled door, a spacious driveway, and a well-maintained front yard. The covered entryway is accentuated with stone columns and a sleek black front door featuring horizontal frosted glass inserts, allowing natural light while maintaining privacy! Continuing through the home you will find a huge space containing the kitchen, dinning room and living room. The kitchens offers a ton of space and efficiency, THE MOTHER INLAW SUITE has a full bathroom in the front of the house for those extened stays. Flex space is in-between a full bath and a bedroom. The primary is tucked away near the livingroom with tons of space upated primary restroom!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: REMINGTON RANCH
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: 043243160250
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 2022

Tax Information

  • Annual Tax: $6,703

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Daniel Ward
LPT Realty, LLC
(806) 535-3863

Source:
San Antonio Board of REALTORS
MLS#: 1867007
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,420
Cap Rate
2.2%
Cash-on-Cash Return
-17.6%
Debt Coverage Ratio
0.35
Internal Rate of Return (5 years)
-13.1%

Purchase Details

Find an Agent

Purchase price:
$420,000
Amount financed:
-$336,000
Down payment:
$84,000
Closing costs:
$12,600
Rehab costs:
$0
Initial cash invested:
$96,600
Square feet:
1,958
Cost per square foot:
$215
Monthly rent per square foot:
$1.02

Financing Details

Find a Lender

Loan amount:
$336,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,199
Property tax:
$559
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,898

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: (28%)
28%-$559-$6,703
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: (2%)
2%-$42-$504
Total operating expenses: (55%)
55%-$1,101-$13,207

Cash Flow


Monthly Yearly
Net operating income:
$779 $9,348
Mortgage payments:
-$2,199 -$26,388
Cash flow:
$1,420 $17,040