LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 13 days ago
- Days on Market
- N/A
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $508,100
- Return on InvestmentROI
8.53%8.53%
- Long-T Rental Confidence
- Low
- Cap Rate
- 6.7%
- Rent / Price
- 1.01%
- Address:
- 2002 Hunter Place Ct, Arlington, TX 76006
- Property Type
- Single Family
- Area
- 2,843 sqft
- Bed & Bath
- 4bd / 4ba
- Property Condition
- Turn-Key
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 76006
- Local Property Manager
- N/A
LongTerm Rental
LongTerm Rental
- Area
- 2843 sqft
- Bed
- 4
- Bath
- 4
- Area
- 2843 sqft
- Bed
- 4
- Bath
- 4
Property Details
- HOA Cost
- None
- Year Built
- 1993
- Price Per Square Foot
- $179 /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
8.53%8.53% ROI
- Total Income
- $5,135
- Total Expenses
- $3,888
- Total Appreciation
- $1,233,292
Income
Monthly
| Monthly Income | $5,135 |
Total Income
$5,135Expenses
Monthly
| Mortgage | $1,714 |
| PMI | $0 |
| Property Management | $411 |
| Maintenance | $257 |
| Cap Ex | $359 |
| Vacancy | $216 |
| Property Tax | $754 |
| Home Insurance | $178 |
| HOA | $0 |
Total Expenses
$3,888Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$1,233,292Return on Investment
30 yrs
| Total Initial Cost | $134,647 |
| Total Expenses | $1,437,348 |
| Total Appreciation | $1,233,292 |
| Selling Fee (6%) | $73,998 |
| Total Income | $1,848,600 |
Total ROI
8.53%- Return on Investment
8.53%8.53% ROI
- Total Income
- $5,135
- Total Expenses
- $3,888
- Total Appreciation
- $1,233,292
Income
Monthly
| Monthly Income | $5,135 |
Total Income
$5,135Expenses
Monthly
| Mortgage | $1,714 |
| PMI | $0 |
| Property Management | $411 |
| Maintenance | $257 |
| Cap Ex | $359 |
| Vacancy | $216 |
| Property Tax | $754 |
| Home Insurance | $178 |
| HOA | $0 |
Total Expenses
$3,888Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$1,233,292Return on Investment
30 yrs
| Total Initial Cost | $134,647 |
| Total Expenses | $1,437,348 |
| Total Appreciation | $1,233,292 |
| Selling Fee (6%) | $73,998 |
| Total Income | $1,848,600 |
Total ROI
8.53%Cash-on-Cash
0.93%
Cap Rate
6.75%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 0%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $5,135
- Average Monthly Expense
- $3,888
- Monthly Property Tax
- $754
- Estimated Monthly Profit
- $1,247
- Long-T Rental Confidence
- Low
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $0
- Average Monthly Expense
- $2,646
- Average Nightly Rate
- $0
- Average Monthly Occupancy
- 0%
- Estimated Monthly Profit
- -$2,646
- Short-T Rental Confidence
- N/A