$164,680
406 Creath Pl, San Antonio, TX, 78221
Under Contract
Property Lead Type:
Absentee Owner
Highlights
Interior
FlooringCeramic Tile, Other
Exterior
Lot Size8,160 sqft
Building Information
Year Built1957
Stories1
Roof Type109
Garage Spaces1
Land Information
APN10822-028-0340
Lot Number34
SubdivisionBellaire
Land UseResidential
Legal DescriptionNCB 10822 BLK 28 LOT 34
Census Tract151600
Assessed Land Value$49,290
Assessed Improvement Value$121,090
Assessment Year2025
About this property
This one-story classic home may be the best buy in the area! It is on a well-cared-for street in the popular Bellaire subdivision close to McCollum High School. This one needs some cosmetic work to bring it back to life. The 3 bedrooms are spacious, and the open kitchen/living room concept is ideal for families. There is an extra flex room that could be a den or a 4th bedroom. This one also has a full double carport and a two-car garage as for multiple cars! Vacant and easy to show.
Investor Tools
$186,078Estimated Mortgage Balance
$12,258Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$305/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,672
$170,380
2025
$49,290
$121,090
$170,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,672
$170,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$200,407
Yes
First
Aug 25, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,078
$8,922
4%
94%
$1,202/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$1,202/mo
+$429/mo
9.9%
