SINGLE_FAMILY
287 Thorain
San Antonio, TX 78212
$279,900
3 beds2.0 baths1,281 sqftBuilt 195212371.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$55,980
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$8,397
Total Cash Needed
$64,377
Total Monthly (PITI)
$1,583/mo
P&I + Tax + Ins
Rentometer
$1,790/mo
Range: $1,347 - $3,100
Est. Cash Flow
+$207/mo
1% Rule
0.64%
✗ Below 1%
Cap Rate
5.51%
○ Average
Cash on Cash
3.86%
Annual return on cash invested
Year 1 Total Return
20.4%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Zestimate
$276,100
Rent Zestimate
$1,908/mo
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
RentometerMonthly Rent
$1,790/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Days on Market
- 41
Property Details
- Property Type
- SINGLE_FAMILY
- Year Built
- 1952
Lot Information
- Lot Size
- 12371.00 sqft
Related Links
1 additional listing available
Fetch data from Realtor.com
Additional Information
Data aggregated from Zillow • Last updated 1/31/2026, 5:38:35 PM