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

$150,000

Under Contract
5715 Stonybrook Dr, San Antonio, TX 78242
3 Beds
1 Bath
910 Square Feet
0.00 Acres Lot
Built in 1964
Under Contract
Units n/a
Checked: 9 hours ago
Updated: Jul 30, 2025 at 09:35AM

Investment Summary


Monthly Cash Flow
-$32
Cap Rate
5.4%
Cash-on-Cash Return
-1.1%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.9%

Property Description


0.00 Acres Lot
Built in 1964
Under Contract
Units n/a

Bright and charming, traditional one story home with a spacious lot is located in San Antonio's Gateway Terrace neighborhood. Perfectly situated very close to 410, minutes from Lackland AFB, and not far from SeaWorld and Alamo Ranch. This cute little 3 bed/1 full bath, 910sqft home, with a converted garage (bonus space), was built in 1964 and is the perfect size for everyone to have their own space, yet still feel connected. The eat-in kitchen includes space for a table and connects directly to the utility room/space that connects to the converted garage and the backyard. All bedrooms have plenty of closet space and the primary bedroom includes sliding door access to the backyard. Outside, you will find mature trees and lots of space on this large lot for outdoor entertaining or just soaking up the sun! With no HOA, you have the freedom to personalize your space exactly how you want! Don't miss the opportunity to make this your next HOME SWEET 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: Attached Garage
  • 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
  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 153100140190
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story, Traditional
  • Year Built: 1964

Tax Information

  • Annual Tax: $3,450

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Troy Jaster
Keller Williams City-View
(210) 632-3844

Source:
San Antonio Board of REALTORS
MLS#: 1877410
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$32
Cap Rate
5.4%
Cash-on-Cash Return
-1.1%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.9%

Purchase Details

Find an Agent

Purchase price:
$150,000
Amount financed:
-$120,000
Down payment:
$30,000
Closing costs:
$4,500
Rehab costs:
$0
Initial cash invested:
$34,500
Square feet:
910
Cost per square foot:
$165
Monthly rent per square foot:
$1.54

Financing Details

Find a Lender

Loan amount:
$120,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$710
Property tax:
$288
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,096

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: (21%)
21%-$288-$3,450
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: (46%)
46%-$638-$7,650

Cash Flow


Monthly Yearly
Net operating income:
$678 $8,136
Mortgage payments:
-$710 -$8,520
Cash flow:
$32 $384