Address: 402 Gardina Street, San Antonio, Tx, 78201

3-bedroom / 1 bath Single Family Home 

Property is Vacant! Contact the Dispo Manager for access. 

Deal Takeaways:

• Great flip potential! Lots of equity! 
• Roof is older (unknown exact year)
• No HVAC
• Property in a nice area

Financials:

ARV: $305,000

Purchase Price: $116,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $305,000

(*) 94% for sale commissions

(-) $116,000 purchase price

(-) $70,000 estimated rehab costs

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

(=) $72,700 profit

Estimated Rental Profit Details:

Estimated Rental Income: $2,014.00

(-) $93.66 monthly tax

(-) $201.40 monthly insurance

(-) $201.40 property management (estimated recommendation)

(-) $201.40 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $1,316.14 a month

Property Details:

1,840 Home Square Feet

6,011 SQFT Lot Size

Closing on June 5th, 2024