- Info was updated
- just now
- Days on Market
- 23
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $199,000
- Return on InvestmentROI
12.04%12.04%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 10.6%
- Rent / Price
- 1.41%
- Address:
- 235 Cliffside Dr, Amarillo, TX 79118
- Property Type
- Single Family
- Area
- 2,542 sqft
- Bed & Bath
- 4bd / 2ba
- Property Condition
- Turn-Key
A
- Contact Realtor
- Angela Green
Property Report
May take a moment to make the report.
- Research Market
- TX 79118
- Local Property Manager
- N/A
- Area
- 2542 sqft
- Bed
- 4
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1997
- Price Per Square Foot
- $78 /sqft
- Lot Size
- N/A
- 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
12.04%12.04% ROI
- Total Income
- $2,812
- Total Expenses
- $1,731
- Total Appreciation
- $483,025
Income
Monthly
| Monthly Income | $2,812 |
Total Income
$2,812
Expenses
Monthly
| Mortgage | $671 |
| PMI | $0 |
| Maintenance | $141 |
| Cap Ex | $197 |
| Property Tax | $310 |
| Property Management | $225 |
| Home Insurance | $70 |
| HOA | $0 |
| Vacancy | $118 |
Total Expenses
$1,731
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$483,025
Return on Investment
30 yrs
| Total Initial Cost | $52,735 |
| Total Expenses | $1,099,497 |
| Total Appreciation | $483,025 |
| Selling Fee (6%) | $28,982 |
| Total Income | $2,241,912 |
Total ROI
12.04%
- Return on Investment
12.04%12.04% ROI
- Total Income
- $2,812
- Total Expenses
- $1,731
- Total Appreciation
- $483,025
Income
Monthly
| Monthly Income | $2,812 |
Total Income
$2,812
Expenses
Monthly
| Mortgage | $671 |
| PMI | $0 |
| Maintenance | $141 |
| Cap Ex | $197 |
| Property Tax | $310 |
| Property Management | $225 |
| Home Insurance | $70 |
| HOA | $0 |
| Vacancy | $118 |
Total Expenses
$1,731
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$483,025
Return on Investment
30 yrs
| Total Initial Cost | $52,735 |
| Total Expenses | $1,099,497 |
| Total Appreciation | $483,025 |
| Selling Fee (6%) | $28,982 |
| Total Income | $2,241,912 |
Total ROI
12.04%
Cash-on-Cash
2.05%
Cap Rate
10.56%
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
- $2,812
- Average Monthly Expense
- $1,731
- Monthly Property Tax
- $310
- Estimated Monthly Profit
- $1,081
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,903
- Average Monthly Expense
- $2,766
- Average Nightly Rate
- $191
- Average Monthly Occupancy
- 50%
- Estimated Monthly Profit
- $137
- Short-T Rental Confidence
- ST Rental Confidence
- N/A