Single Family
627 Blaine
San Antonio, Texas 78202 1518
$184,000
3 beds2.0 baths1,000 sqftBuilt 20204879.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$36,800
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$5,520
Total Cash Needed
$42,320
Total Monthly (PITI)
$1,430/mo
P&I + Tax + Ins
Rentometer
$1,540/mo
Range: $1,320 - $1,750
Est. Cash Flow
+$110/mo
1% Rule
0.84%
✗ Below 1%
Cap Rate
4.79%
✗ Below average
Cash on Cash
3.12%
Annual return on cash invested
Year 1 Total Return
19.7%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$184,000
RentCast Rent
$1,540/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
$1,540/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Annual Tax
- $4,672
Property Details
- Property Type
- Single Family
- Year Built
- 2020
Exterior & Construction
- Roof
- Asphalt
Lot Information
- Lot Size
- 4879.00 sqft
Related Links
Additional Information
Data aggregated from RentCast • Last updated 2/1/2026, 1:48:32 AM