Address: 3607 Stonehaven Dr, San Antonio, TX 78230

5-bedroom / 3.5 bath Single Family Home 

Property is Vacant! Contact the Dispo Manager for access. 

Deal Takeaways:

• Large reno project
• Property in a nice area
• Large property
• Property tax value 349k

Financials:

ARV: $450,000

Purchase Price: $232,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $450,000

(*) 94% for sale commissions

(-) $232,000 purchase price

(-) $85,000 estimated rehab costs

(-) $5,000 esti. closing / holding cost

(=) $101,000 profit

Estimated Rental Profit Details:

Estimated Rental Income: $2,392.00

(-) $560.42 monthly tax

(-) $239.20 monthly insurance

(-) $239.20 property management (estimated recommendation)

(-) $239.20 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $1,113.98 a month

Property Details:

2717 Home Square Feet

12458 SQFT Lot Size

Closing on May 16th, 2024