This comfortable home is convenient to Randolph AFB, in the Schertz-Cibolo-UC ISD, close to shopping and highways. 430 West Byrd Blvd has 3 bedrooms and 1 bath with 1,208 Sq Ft. Just Remodeled. Fresh paint throughout, new carpet in bedrooms and hall, wood and tile remainder. Central A/C. Roof 6 years old. Home is well maintained and has extra living area with the converted garage that is fully air conditioned. Huge laundry and mud room inside. Mature trees provide a nice setting and shade in the summer along with the large covered patio in back.
| $75,000 | PRICE | |
| Monthly | Annually | |
| Rent Rate | $996 | $11,952 |
| Insurance | $40 | $480 |
| Taxes | $188 | $2,255 |
| Management | $0 | $0 |
| Maintenance & Vacancy | $100 | $1,195 |
| Net Income | $668 | $8,021 |
| Return on Investment | 10.70% | |
|
|
||
| 20% Down | $15,000 | |
| Loan Payment | -$301.96 | ($3,623.55) |
| Net after Payment | $366.49 | $4,397.84 |
| Cash-on-Cash Return | 29.32% |