Log In
Info was updated
just now
Days on Market
16
Views
N/A
Saves
N/A
Property Estimate
$259,000
ROI
11.57%
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

Property photo
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

Spacious 4-bedroom, 3-bath home located in a quiet, established neighborhood close to grocery stores and shopping. The spacious primary bedroom has a seating area, walk in closet and the bathroom is handicap accessible. The kitchen features ample storage space, large pantry and all appliances pass. Enjoy two dining areas, a living room, and a den, providing plenty of room for entertaining and family gatherings. The bonus room is perfect for a playroom or office and opens to the backyard. The backyard is large enough to add a pool and ideal for barbecues and outdoor entertaining. There is extra parking beside the garage located in the alley, perfect for a boat or ATV. The clay roof is 3 years old, new laminate flooring in bedrooms, living room, dining area and the AC Unit is new.

Schools

School District:
N/A

Martin Elementary School

School Rating
7 /10
Grades
PK-5
Distance
1.2 miles

Oliveira Middle School

School Rating
4 /10
Grades
6-8
Distance
1.7 miles

Hanna High School

School Rating
6 /10
Grades
9-12
Distance
0.8 miles

ROI Breakdown

Return on Investment
11.57%ROI
Total Income
$2,962
Total Expenses
$1,865
Total Appreciation
$628,661

Income

Monthly

Income
Monthly Income$2,962
Total Income
$2,962

Expenses

Monthly

Expenses
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

Appreciation
Annual House Appreciation3%
Total Appreciation
$628,661

Return on Investment

30 yrs

Return on Investment
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%

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
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
ST Rental Confidence
None

Historical and Forecasting Property Data

Comparable Properties Nearby