3319 Stoney Mist San Antonio, TX 78247
Deal Category: SubTo
Status: Active
Bedrooms: 3
Bathrooms: 2
Square Feet: 1084
Year Built: 1984
Purchase "subject-to" the existing mortgage
Entry
Cash to Close: $31.48808K + CC
Cash to Seller: $0
Cash to Agent: $1,000
Arrears: $19,488
Assignment: $11,000
Details:
- ARV: $250,000.00
- Remaining Mortgage: $243,746.57
- Interest Rate: 6.75%
- PITI: $2,376.54/m
- P: $226.06/m
- I: $1,366.06/m
- Taxes/Insurance: $784.42/m
- HOA Payment: $20.83
- EMD: Non-refundable $5,000 (Due within 24 hours of signing the assignment contract)
Cash Flow
- LTR: ~$1,700.00/m (-$697.37/monthly CoC -27.45%)
- MTR: ~$3,000.00/m ($602.63/monthly CoC 23.72%)
- STR: ~$2,500.00/m ($102.63/monthly CoC 4.04%)
- Section 8: ~$2,050.00/m (-$347.37/monthly CoC -13.67%)
SUBMIT YOUR OFFER
I Consent to Receive SMS Notifications, Alerts & Occasional Marketing Communication from company. Message frequency varies. Message & data rates may apply. Text HELP to (833) 875-7799 for assistance. You can reply STOP to unsubscribe at any time.
Call us if you have any questions
Muddy Buddies Dispo Hotline
Close Your Deal
Underwriting
Dispo Your Deal
Need A TC?
Tired of title constantly calling you about your transaction?
We do that all day — let us handle it for you
Chasing down title companies for updates eating up your time?
You focus on deals — We keep you informed
Feeling buried in admin work instead of closing deals?
You focus on revenue — We focus on the backend
Worried about missing out on new deals while managing transactions?
You focus on acquisition — We focus on the backend
Submit a tc deal or get a free consultation
© 2025 All Rights Reserved | Muddy Buddies