Address: 5410 Lake Grove Dr San Antonio, TX 78244

3-bedroom / 2 bath Single Family Home 

Property is Vacant! Contact the Dispo Manager for access. 

Deal Takeaways:

• Great flip potential! 
• 3/2 Rehab Project
• Property in a really nice area

Financials:

ARV: $228,000

Purchase Price: $121,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $228,000

(*) 94% for sale commissions

(-) 121,000 purchase price

(-) $50,000 estimated rehab costs

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

(=) $38,320 profit

Estimated Rental Profit Details:

Estimated Rental Income: $1,550.00

(-) $233.75 monthly tax

(-) $155.00 monthly insurance

(-) $155.00 property management (estimated recommendation)

(-) $155.00 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $851.25 a month

Property Details:

1,170 Home Square Feet

7,884 SQFT Lot Size

Closing on June 5th, 2024