- Info was updated
- just now
- Days on Market
- 12
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $190,000
- Return on InvestmentROI
11.78%11.78%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 9.7%
- Rent / Price
- 1.12%
- Address:
- 6127 Verde Valley Dr, Humble, TX 77396
- Property Type
- Single Family
- Area
- 2,129 sqft
- Bed & Bath
- 3bd / 3ba
- Property Condition
- Turn-Key
Property Report
10 seconds to generate
- Area
- 2129 sqft
- Bed
- 3
- Bath
- 3
Property Details
- HOA Cost
- None
- Year Built
- 1984
- Price Per Square Foot
- $89 /sqft
- Lot Size
- 7,192 sqft
- Property Parking
- N/A
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- N/A
Property Map
ROI Breakdown
- Return on Investment
11.78%11.78% ROI
- Total Income
- $2,123
- Total Expenses
- $1,225
- Total Appreciation
- $461,180
Income
Monthly
| Monthly Income | $2,123 |
Total Income
$2,123
Expenses
Monthly
| Mortgage | $641 |
| PMI | $0 |
| Maintenance | $106 |
| Cap Ex | $149 |
| Property Tax | $4 |
| Property Management | $170 |
| Home Insurance | $67 |
| HOA | $0 |
| Vacancy | $89 |
Total Expenses
$1,225
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$461,180
Return on Investment
30 yrs
| Total Initial Cost | $50,350 |
| Total Expenses | $704,671 |
| Total Appreciation | $461,180 |
| Selling Fee (6%) | $27,671 |
| Total Income | $1,692,596 |
Total ROI
11.78%
- Return on Investment
11.78%11.78% ROI
- Total Income
- $2,123
- Total Expenses
- $1,225
- Total Appreciation
- $461,180
Income
Monthly
| Monthly Income | $2,123 |
Total Income
$2,123
Expenses
Monthly
| Mortgage | $641 |
| PMI | $0 |
| Maintenance | $106 |
| Cap Ex | $149 |
| Property Tax | $4 |
| Property Management | $170 |
| Home Insurance | $67 |
| HOA | $0 |
| Vacancy | $89 |
Total Expenses
$1,225
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$461,180
Return on Investment
30 yrs
| Total Initial Cost | $50,350 |
| Total Expenses | $704,671 |
| Total Appreciation | $461,180 |
| Selling Fee (6%) | $27,671 |
| Total Income | $1,692,596 |
Total ROI
11.78%
Cash-on-Cash
1.78%
Cap Rate
9.72%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 5%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $2,123
- Average Monthly Expense
- $1,225
- Monthly Property Tax
- $4
- Estimated Monthly Profit
- $898
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $1,860
- Average Monthly Expense
- $1,880
- Average Nightly Rate
- $127
- Average Monthly Occupancy
- 50%
- Estimated Monthly Profit
- -$20
- Short-T Rental Confidence
- ST Rental Confidence
- None