$249,000
209-211 Shadwell Drive, San Antonio, TX, 78228
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,700 sqft
Building Information
Year Built1948
Stories1
Roof Type109
Garage Spaces2
Land Information
APN07074-003-0180
Lot Number18
SubdivisionJefferson Terrace
Land UseResidential
Legal DescriptionNCB 7074 BLK 3 LOT 18 AND 19
Census Tract180202
Assessed Land Value$49,780
Assessed Improvement Value$181,720
Assessment Year2025
About this property
House Hackers, Discover the potential of this well-maintained duplex, offering an excellent opportunity for investors or buyers seeking rental income. The property features two separate units: a 2-bedroom, 1-bathroom unit and a 1-bedroom, 1-bathroom unit. Each unit has its own electric meter, while water is supplied through a shared meter. Conveniently located near H-E-B, Woodlawn Lake, Downtown San Antonio, UTSA, shopping, and major highways, this duplex offers accessibility and income-producing potential in a central location.
Investor Tools
$191,015Estimated Mortgage Balance
$71,985Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$580/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,650
$231,500
2025
$49,780
$181,720
$231,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,650
$231,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 7 Llc
Commercial
$208,000
No
First
Jun 15, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,015
$71,985
27%
73%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,631/mo
$1,248/mo
+$383/mo
7.4%
