Flower Rd Atascosa, TX 78002 $382k

  I am selling the “Subject To'' assignable agreement that will allow you or your buyer to purchase the property.

11195 Fowler Rd,Atascosa, TX 78002

Total Area: 1,600 sq ft | 4Bd/4 Bath  

0.77 Acre Lot 


Please refrain from advertising this property unless a joint venture (JV) agreement is established.*or legal action may be taken*


LINK TO PICTURES



Entry & Mortgage details Breakdown Below: 



Total Entry Fee: $33,500 + CC

PITI: $2,118.70

Interest: 5.875%

Mortgage Balance: $293,859.29



Total Purchase Price: $382,500

COMPS: $515,000 ( Sold 07/19/24)


Hybrid Seller Finance Portion Breakdown



-Seller Financed amount: $45,000.00

- Monthly payment: $125.00

-Interest: 0%

- Total Balloon payment: $34,625.00

-Balloon : 7 Years



Link To Purchase Agreement


Link To Mortgage Statement


PROPERTY NEARBY AMENITIES:


This property is Occupied!

Vacant at or before closing



20 Min from Wilford 

Hall Ambulatory Surgical Center

25 Min from Downtown San Antonio TX


30 Min FromSan Antonio International Airport




PROPERTY DETAILS:


MTR Positive Revenue

STR Positive Revenue


2 units Currently rented at:

Copy of Lease Agreements

Unit #1 $1,350

Unit #2 $1,450



Year Built: 2021

NO HOA

COE: 11/08/24


Monthly Rental Breakdown Below: 


Mid Term Monthly Revenue:


  • Monthly mortgage payment:$2,188.70

  • + Monthly Balloon Payment: $125.00


 Monthly Revenue: $2,486.3

Bi-Monthly Revenue: $4,972.6

 Annual Revenue: $29,835.6


Pad Split Monthly Revenue:

Monthly PadSlit Rental: $2,188.70

  • Monthly mortgage payment: $2,188.70

  • + Monthly Balloon Payment: $125.00

 Monthly Revenue: $866.84

 Annual Revenue: $10,402.08


Entry Fee Breakdown Below:


Call/Text  (512)-937-2696

“Flower Rd, TX”  for more info

Popular posts from this blog

Here's Why NFTs Are Selling for Millions

6 BRAND-NEW CONSTRUCTION TOWNHOMES $2,150,000.00

Cash Flow $65k Month Corsicana Tx $3.3m