LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 105 days ago
- Days on Market
- 27
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $1,275,000
- Return on InvestmentROI
6.92%6.92%
- Long-T Rental Confidence
- N/A
- Cap Rate
- 3%
- Rent / Price
- .55%
- Address:
- 418 E Beady Rd, Arlington, TX 76006
- Property Type
- Single Family
- Area
- 4,915 sqft
- Bed & Bath
- 4bd / 5ba
- Property Condition
- Lightly Renovated
- Contact Realtor
- Premier Broker Flex Atlanta GA
Property Report
May take a moment to make the report.
- Research Market
- TX 76006
- Local Property Manager
- N/A
LongTerm Rental
LongTerm Rental
- Area
- 4915 sqft
- Bed
- 4
- Bath
- 5
- Area
- 4915 sqft
- Bed
- 4
- Bath
- 5
Property Details
- HOA Cost
- None
- Year Built
- 1981
- Price Per Square Foot
- $259 /sqft
- Lot Size
- 1 acres
- Property Parking
- 3 spaces
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- Arlington ISD
Property Map
Climate Risk
ROI Breakdown
- Return on Investment
6.92%6.92% ROI
- Total Income
- $7,031
- Total Expenses
- $7,861
- Total Appreciation
- $3,094,760
Income
Monthly
Monthly Income | $7,031 |
Total Income
$7,031Expenses
Monthly
Mortgage | $4,300 |
PMI | $0 |
Property Management | $562 |
Maintenance | $352 |
Cap Ex | $492 |
Vacancy | $295 |
Property Tax | $1,413 |
Home Insurance | $446 |
HOA | $0 |
Total Expenses
$7,861Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$3,094,760Return on Investment
30 yrs
Total Initial Cost | $337,875 |
Total Expenses | $2,924,240 |
Total Appreciation | $3,094,760 |
Selling Fee (6%) | $185,686 |
Total Income | $2,531,160 |
Total ROI
6.92%- Return on Investment
6.92%6.92% ROI
- Total Income
- $7,031
- Total Expenses
- $7,861
- Total Appreciation
- $3,094,760
Income
Monthly
Monthly Income | $7,031 |
Total Income
$7,031Expenses
Monthly
Mortgage | $4,300 |
PMI | $0 |
Property Management | $562 |
Maintenance | $352 |
Cap Ex | $492 |
Vacancy | $295 |
Property Tax | $1,413 |
Home Insurance | $446 |
HOA | $0 |
Total Expenses
$7,861Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$3,094,760Return on Investment
30 yrs
Total Initial Cost | $337,875 |
Total Expenses | $2,924,240 |
Total Appreciation | $3,094,760 |
Selling Fee (6%) | $185,686 |
Total Income | $2,531,160 |
Total ROI
6.92%Cash-on-Cash
-0.25%
Cap Rate
3.02%
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
- $7,031
- Average Monthly Expense
- $7,861
- Monthly Property Tax
- $1,413
- Estimated Monthly Profit
- -$830
- Long-T Rental Confidence
- N/A
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $0
- Average Monthly Expense
- $6,160
- Average Nightly Rate
- $0
- Average Monthly Occupancy
- 0%
- Estimated Monthly Profit
- -$6,160
- Short-T Rental Confidence
- N/A