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

$260,000

For Sale - Active
6907 Emerald Vly, San Antonio, TX 78242
3 Beds
2 Baths
1,553 Square Feet
0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jun 10, 2025 at 03:44AM

Investment Summary


Monthly Cash Flow
-$535
Cap Rate
3.2%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.4%

Property Description


0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a

This charming 3 bed, 2 bath home near Lackland AFB is as move-in ready as they come. Built in 2021, it offers 1,553 square feet of comfortable, easy living with a wide-open layout that's perfect for relaxing or hosting. You'll be happy to know it comes fully loaded with a paid off water softener, plus the fridge, washer, and dryer are all included. That's right, no need to worry about buying appliances or doing any updates. Just bring your stuff and make yourself at home. Whether you're military, a first-time buyer, or just lookin' for a low maintenance place to call your own, this home checks all the boxes. Come take a peek and see for yourself, but fair warning, you might fall in love before you hit the front door.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: SAGE VALLEY
  • HOA Fee: $400/annually

Land Information

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

Lot Information

  • Parcel ID: 152700960020
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 2021

Tax Information

  • Annual Tax: $6,167

Utilities

  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Bexar

Listing Details


Listed by:
Richard Rodriguez
Real Broker, LLC
(210) 502-3591

Source:
San Antonio Board of REALTORS
MLS#: 1871615
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$535
Cap Rate
3.2%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.4%

Purchase Details

Find an Agent

Purchase price:
$260,000
Amount financed:
-$208,000
Down payment:
$52,000
Closing costs:
$7,800
Rehab costs:
$0
Initial cash invested:
$59,800
Square feet:
1,553
Cost per square foot:
$167
Monthly rent per square foot:
$1.16

Financing Details

Find a Lender

Loan amount:
$208,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,230
Property tax:
$514
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,870

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (29%)
29%-$514-$6,168
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (2%)
2%-$33-$396
Total operating expenses: (55%)
55%-$997-$11,964

Cash Flow


Monthly Yearly
Net operating income:
$695 $8,340
Mortgage payments:
-$1,230 -$14,760
Cash flow:
$535 $6,420