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

$500,000

For Sale - Active
4603 Camden Hts, San Antonio, TX 78261
3 Beds
3 Baths
2,315 Square Feet
0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: Jul 23, 2025 at 03:41AM

Investment Summary


Monthly Cash Flow
-$1,857
Cap Rate
1.2%
Cash-on-Cash Return
-19.4%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-14.7%

Property Description


0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a

Stunning home located on a corner lot in the prestigious Amorosa section of Cibolo Canyons! This exquisite residence combines a prime location with an impressive array of eco-friendly features and modern luxuries that will captivate you from the moment you step inside. Designed for the environmentally conscious homeowner, this energy-efficient haven boasts solar panels clearly visible on the roof that dramatically reduce utility costs while minimizing your carbon footprint. The tankless water heater provides endless hot water on demand, while the whole house water softener ensures every drop is perfectly conditioned throughout your home. Upon entering through the striking modern front door with decorative glass panels, you'll immediately notice the meticulous attention to detail that sets this home apart. Rich hardwood floors flow seamlessly throughout the open-concept living spaces, creating warmth and elegance. Featuring two secondary bedrooms that share a convenient Jack and Jill bathroom plus a spacious primary suite, there's plenty of room for relaxation and entertaining. Each bedroom is designed to offer a peaceful and comfortable retreat, ensuring an exceptional experience for both you and your guests. One of the home's most remarkable features is its proximity to one of the area's top-rated golf courses, with stunning views of the pristine fairways visible from your beautifully landscaped backyard. The expansive corner lot is perfectly manicured with lush green lawn and mature trees, all enclosed by elegant black decorative fencing for privacy and security. The heart of the home is the gourmet kitchen, designed with culinary enthusiasts in mind. The massive granite island serves as both a workspace and gathering spot, while rich dark cabinetry extends to the ceiling for maximum storage. Stainless steel appliances and an oversized farmhouse sink complete this chef's dream. Exquisite pendant lighting and modern fixtures throughout create perfect ambiance for both cooking and entertaining. The open-concept family room flows seamlessly from the kitchen, featuring soaring ceilings and a stunning stone fireplace that serves as the room's centerpiece. Large windows flood the space with natural light while offering beautiful views of the golf course beyond. The owner's retreat is a spa-like sanctuary, complete with a luxurious en-suite bathroom featuring dual vanities with granite countertops, a soaking tub, and a spacious walk-in shower with elegant tile work. The expansive walk-in closet provides ample storage for even the most extensive wardrobe. Additional highlights include a versatile office/study space, crown molding throughout, and a three-car garage with built-in storage solutions. The covered patio extends your living space outdoors, perfect for enjoying the serene golf course views and entertaining guests year-round. This isn't just a home-it's a smart investment in sustainable luxury living with unparalleled golf course lifestyle. Welcome home!

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: Garage Door Opener
  • Garage Spaces: 3
  • 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 Stories: 1
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: AMOROSA GARDENS
  • HOA Fee: $2,319/semi-annually
  • Additional Association: AMOROSA

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 049101000310
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 2016

Tax Information

  • Annual Tax: $10,773

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Aniceto Mata
Cavalry Real Estate Team
(210) 851-0045

Source:
San Antonio Board of REALTORS
MLS#: 1876960
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,857
Cap Rate
1.2%
Cash-on-Cash Return
-19.4%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-14.7%

Purchase Details

Find an Agent

Purchase price:
$500,000
Amount financed:
-$400,000
Down payment:
$100,000
Closing costs:
$15,000
Rehab costs:
$0
Initial cash invested:
$115,000
Square feet:
2,315
Cost per square foot:
$216
Monthly rent per square foot:
$1.12

Financing Details

Find a Lender

Loan amount:
$400,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,366
Property tax:
$898
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,446

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (35%)
35%-$898-$10,773
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (15%)
15%-$387-$4,644
Total operating expenses: (74%)
74%-$1,935-$23,217

Cash Flow


Monthly Yearly
Net operating income:
$509 $6,108
Mortgage payments:
-$2,366 -$28,392
Cash flow:
$1,857 $22,284