- Info was updated
- just now
- Days on Market
- 16
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $259,000
- Return on InvestmentROI
11.57%11.57%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 9.1%
- Rent / Price
- 1.14%
- Address:
- 1825 Rosinante St, Brownsville, TX 78521
- Property Type
- Single Family
- Area
- 2,450 sqft
- Bed & Bath
- 4bd / 3ba
- Property Condition
- Turn-Key
Property Report
10 seconds to generate

- Area
- 2450 sqft
- Bed
- 4
- Bath
- 3
Property Details
- HOA Cost
- None
- Year Built
- 1978
- Price Per Square Foot
- $106 /sqft
- Lot Size
- 7,841 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
11.57%11.57% ROI
- Total Income
- $2,962
- Total Expenses
- $1,865
- Total Appreciation
- $628,661
Income
Monthly
| Monthly Income | $2,962 |
Total Income
$2,962
Expenses
Monthly
| Mortgage | $874 |
| PMI | $0 |
| Maintenance | $148 |
| Cap Ex | $207 |
| Property Tax | $184 |
| Property Management | $237 |
| Home Insurance | $91 |
| HOA | $0 |
| Vacancy | $124 |
Total Expenses
$1,865
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$628,661
Return on Investment
30 yrs
| Total Initial Cost | $68,635 |
| Total Expenses | $1,118,315 |
| Total Appreciation | $628,661 |
| Selling Fee (6%) | $37,720 |
| Total Income | $2,361,502 |
Total ROI
11.57%
- Return on Investment
11.57%11.57% ROI
- Total Income
- $2,962
- Total Expenses
- $1,865
- Total Appreciation
- $628,661
Income
Monthly
| Monthly Income | $2,962 |
Total Income
$2,962
Expenses
Monthly
| Mortgage | $874 |
| PMI | $0 |
| Maintenance | $148 |
| Cap Ex | $207 |
| Property Tax | $184 |
| Property Management | $237 |
| Home Insurance | $91 |
| HOA | $0 |
| Vacancy | $124 |
Total Expenses
$1,865
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$628,661
Return on Investment
30 yrs
| Total Initial Cost | $68,635 |
| Total Expenses | $1,118,315 |
| Total Appreciation | $628,661 |
| Selling Fee (6%) | $37,720 |
| Total Income | $2,361,502 |
Total ROI
11.57%
Cash-on-Cash
1.6%
Cap Rate
9.13%
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
- $2,962
- Average Monthly Expense
- $1,865
- Monthly Property Tax
- $184
- Estimated Monthly Profit
- $1,097
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $3,727
- Average Monthly Expense
- $3,354
- Average Nightly Rate
- $201
- Average Monthly Occupancy
- 63%
- Estimated Monthly Profit
- $373
- Short-T Rental Confidence
- ST Rental Confidence
- None