Multi-Family
811 Montana St
San Antonio, Texas 78203 1172
$571,000
6 beds3.0 baths3,519 sqftBuilt 202211282.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$114,200
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$17,130
Total Cash Needed
$131,330
Total Monthly (PITI)
$3,418/mo
P&I + Tax + Ins
Rentometer
$2,050/mo
Range: $1,600 - $2,510
Est. Cash Flow
-$1,368/mo
1% Rule
0.36%
✗ Below 1%
Cap Rate
2.52%
✗ Below average
Cash on Cash
-12.50%
Annual return on cash invested
Year 1 Total Return
4.1%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$571,000
RentCast Rent
$2,050/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
$2,050/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
- $2,261
Property Details
- Property Type
- Multi-Family
- Year Built
- 2022
Exterior & Construction
- Roof
- Asphalt
Lot Information
- Lot Size
- 11282.00 sqft
Related Links
Additional Information
Data aggregated from RentCast • Last updated 2/1/2026, 1:49:09 AM