- Info was updated
- just now
- Days on Market
- 17
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $175,000
- Return on InvestmentROI
12.8%12.8%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 13.3%
- Rent / Price
- 1.78%
- Address:
- 656 County Road 3570, China Spring, TX 76633
- Property Type
- Single Family
- Area
- 2,227 sqft
- Bed & Bath
- 5bd / 4ba
- Property Condition
- Turn-Key
Property Report
10 seconds to generate
- Area
- 2227 sqft
- Bed
- 5
- Bath
- 4
Property Details
- HOA Cost
- None
- Year Built
- 1988
- Price Per Square Foot
- $79 /sqft
- Lot Size
- 2 acres
- 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
12.8%12.8% ROI
- Total Income
- $3,107
- Total Expenses
- $1,757
- Total Appreciation
- $424,771
Income
Monthly
| Monthly Income | $3,107 |
Total Income
$3,107
Expenses
Monthly
| Mortgage | $590 |
| PMI | $0 |
| Maintenance | $155 |
| Cap Ex | $217 |
| Property Tax | $353 |
| Property Management | $249 |
| Home Insurance | $61 |
| HOA | $0 |
| Vacancy | $130 |
Total Expenses
$1,757
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$424,771
Return on Investment
30 yrs
| Total Initial Cost | $46,375 |
| Total Expenses | $1,154,699 |
| Total Appreciation | $424,771 |
| Selling Fee (6%) | $25,486 |
| Total Income | $2,477,106 |
Total ROI
12.8%
- Return on Investment
12.8%12.8% ROI
- Total Income
- $3,107
- Total Expenses
- $1,757
- Total Appreciation
- $424,771
Income
Monthly
| Monthly Income | $3,107 |
Total Income
$3,107
Expenses
Monthly
| Mortgage | $590 |
| PMI | $0 |
| Maintenance | $155 |
| Cap Ex | $217 |
| Property Tax | $353 |
| Property Management | $249 |
| Home Insurance | $61 |
| HOA | $0 |
| Vacancy | $130 |
Total Expenses
$1,757
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$424,771
Return on Investment
30 yrs
| Total Initial Cost | $46,375 |
| Total Expenses | $1,154,699 |
| Total Appreciation | $424,771 |
| Selling Fee (6%) | $25,486 |
| Total Income | $2,477,106 |
Total ROI
12.8%
Cash-on-Cash
2.91%
Cap Rate
13.31%
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
- $3,107
- Average Monthly Expense
- $1,757
- Monthly Property Tax
- $353
- Estimated Monthly Profit
- $1,350
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $4,963
- Average Monthly Expense
- $3,755
- Average Nightly Rate
- $351
- Average Monthly Occupancy
- 46%
- Estimated Monthly Profit
- $1,208
- Short-T Rental Confidence
- ST Rental Confidence
- None