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*
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
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:
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:
Unit #1: Gross rental income: $2,400 (Furnished Finder)
Unit #2: Gross rental income: $2,400 (Furnished Finder)
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:
Gross rental income: $183/week (PadSplit)
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