8403 Glen Breeze San Antonio, TX 78239
Deal Category: SubTo
Status: Active
Bedrooms: 3
Bathrooms: 2
Square Feet: 1294
Year Built: 1973
Purchase "subject-to" the existing mortgage
Entry
Cash to Close: $24,921.83 + CC
Cash to Seller: $1,000
Cash to Agent: n/a
Arrears: $17,920.83
Assignment: $6,000
Details:
- ARV: $205,000
- Remaining Mortgage: $106,070.83
- Interest Rate: 5.375%
- PITI: $1,000.85/m
- P: $82.67/m
- I: $469.75/m
- Taxes/Insurance: $448.43/m
- Partial Claim: $39,973.88
- HOA Payment: $42/m
- Suspense Balance: $400 (this is a credit for the new buyer)
- EMD: Non-refundable $5,000 (Due within 24 hours of signing the assignment contract)
Cash Flow
- LTR: ~$1,500.00/m ($457.15/monthly CoC 20.43%)
- MTR: ~$2,000/m ($957.15/monthly CoC 42.78%)
- STR: ~$2,083.33/m ($1,040.48/monthly CoC 46.51%)
- Section 8: ~$2,050.00/m ($1,007.15/monthly CoC 45.02%)
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