123 E  Brandon  Dr - Property Image
Single Family

123 E Brandon Dr

San Antonio, Texas 78209 6401

$900,000
4 beds3.5 baths3,197 sqftBuilt 19600.3800 acres

Quick Numbers

Purchase Price
$
Click to edit
Down Payment
%
$180,000
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$27,000
Total Cash Needed
$207,000
Total Monthly (PITI)
$5,092/mo
P&I + Tax + Ins + HOA
Rentometer
$4,000/mo
Range: $3,000 - $5,000
Est. Cash Flow
-$1,092/mo
1% Rule
0.44%
✗ Below 1%
Cap Rate
3.70%
✗ Below average
Cash on Cash
-6.33%
Annual return on cash invested
Year 1 Total Return
10.2%
CoC + equity + 3% appr.

Investment Analysis

Loading analysis...
RentCast Value
$1,048,000
RentCast Rent
$4,000/mo

Market Comparison

Loading market comparison...

Rental Income Estimates

Estimated Rental Income

Short-Term Rental (STR)
Estimated
Click "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
Estimated
Requires STR estimate first
Long-Term Rental (LTR)
Rentometer
Monthly Rent
$4,000/mo
12-month lease

Local STR Regulations

Click "Look Up Regulations" to research local short-term rental laws for this area.

Description

**Owner Finance Available**Located in the prestigious Bel Meade subdivision, 123 E Brandon Dr is a stunning, recently remodeled 1960s MidCentury modern home offering nearly 3,200 square feet of beautifully updated living space. The home features 4 spacious bedrooms and 3.5 baths, including dual master suites-one upstairs and one downstairs-perfect for multigenerational living or guests. Enter through the walk-in entrance into a large upper-level living area, formal dining room with French doors, full kitchen with breakfast nook, and three bedrooms. Downstairs, enjoy a second family room that can serve as a study, game room, or entertainment area. Thoughtful renovations include upgraded bathrooms, tankless water heater for unlimited hot water HVAC system with Nest thermostat, expanded primary closet, ceramic tile flooring, and fresh landscaping. The three-car garage and multiple outdoor living areas-such as the front porch, back deck, and generous backyard-enhance both function and style. Situated just outside Fort Sam Houston and Terrell Hills, this property is ideally located for convenience and lifestyle. The Bel Meade Country Club and several golf courses are within walking distance, while North Star Mall, The Quarry, the historic Pearl District, San Antonio Zoo, Witte Museum, McNay Art Museum, DoSeum, and University of the Incarnate Word are all within a 5-10 minute drive. Downtown San Antonio lies approximately 7-8 miles away, putting you just minutes from the River Walk, The Alamo, Hemisfair Park, Alamodome, and an array of dining, shopping, and entertainment venues. 123 E Brandon Dr blends timeless architectural character with modern comfort and offers an exceptional location-perfect for families, professionals, or investors seeking a unique, turnkey home in a highly desirable area. Verify all schools and measurements.

Listing Information

HOA Fee
$2/mo

Property Details

Property Type
Single Family
Year Built
1960

Lot Information

Lot Size
16640.00 sqft
Lot Acres
0.3800

Related Links

5 additional listings available

Fetch data from Zillow, Realtor.com, HAR, Homes.com, Trulia

Additional Information

Data aggregated from Redfin, RentCast • Last updated 1/31/2026, 5:31:15 PM