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

$320,000

For Sale - Active
9311 Fallworth St, San Antonio, TX 78254
3 Beds
2 Baths
1,771 Square Feet
0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a
Checked: 7 hours ago
Updated: Aug 27, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$801
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Property Description


0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a

Nestled in a charming neighborhood with access to community amenities like a clubhouse, pool, and tennis courts, this beautiful one-story home offers a perfect blend of character and comfort. With three spacious bedrooms and two full baths, the home boasts stunning architectural details including wood beam ceilings, large windows, and an abundance of natural light throughout. The open living and dining areas create an inviting space ideal for entertaining, while the kitchen features a functional layout perfect for everyday living. Enjoy quiet mornings or evenings on the deck or balcony, and take advantage of the long driveway, two-car garage, and additional storage shed. With curb appeal that impresses and a layout designed for both relaxation and practicality, this home offers everything you need to live with ease and style. **BRAND NEW ROOF JUST ADDED**

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: Two Car Garage
  • Details: Garage Door Opener
  • 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 Rooms: 8
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Combination
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: BRAUN STATION EAST
  • HOA Fee: $258/annually

Land Information

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

Lot Information

  • Parcel ID: 179000230030
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: One Story
  • Year Built: 1978

Tax Information

  • Annual Tax: $7,740

Utilities

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

Location

  • County: Bexar

Listing Details


Listed by:
Shane Neal
eXp Realty
(888) 519-7431

Source:
San Antonio Board of REALTORS
MLS#: 1890932
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$801
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Purchase Details

Find an Agent

Purchase price:
$320,000
Amount financed:
-$256,000
Down payment:
$64,000
Closing costs:
$9,600
Rehab costs:
$0
Initial cash invested:
$73,600
Square feet:
1,771
Cost per square foot:
$181
Monthly rent per square foot:
$1.13

Financing Details

Find a Lender

Loan amount:
$256,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,514
Property tax:
$645
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,299

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: (32%)
32%-$645-$7,740
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: (1%)
1%-$22-$264
Total operating expenses: (58%)
58%-$1,167-$14,004

Cash Flow


Monthly Yearly
Net operating income:
$713 $8,556
Mortgage payments:
-$1,514 -$18,168
Cash flow:
-$801 -$9,612