- Info was updated
- just now
- Days on Market
- 26
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $123,000
- Return on InvestmentROI
11.95%11.95%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 10.3%
- Rent / Price
- 1.2%
- Address:
- 319 E 24th St, San Angelo, TX 76903
- Property Type
- Single Family
- Area
- 1,036 sqft
- Bed & Bath
- 3bd / 1ba
- Property Condition
- Turn-Key
N
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 76903
- Local Property Manager
- N/A
- Area
- 1036 sqft
- Bed
- 3
- Bath
- 1
Property Details
- HOA Cost
- None
- Year Built
- 1966
- Price Per Square Foot
- $119 /sqft
- Lot Size
- 0 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
11.95%11.95% ROI
- Total Income
- $1,479
- Total Expenses
- $842
- Total Appreciation
- $298,553
Income
Monthly
| Monthly Income | $1,479 |
Total Income
$1,479
Expenses
Monthly
| Mortgage | $415 |
| PMI | $0 |
| Maintenance | $74 |
| Cap Ex | $104 |
| Property Tax | $26 |
| Property Management | $118 |
| Home Insurance | $43 |
| HOA | $0 |
| Vacancy | $62 |
Total Expenses
$842
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$298,553
Return on Investment
30 yrs
| Total Initial Cost | $32,595 |
| Total Expenses | $495,139 |
| Total Appreciation | $298,553 |
| Selling Fee (6%) | $17,913 |
| Total Income | $1,179,157 |
Total ROI
11.95%
- Return on Investment
11.95%11.95% ROI
- Total Income
- $1,479
- Total Expenses
- $842
- Total Appreciation
- $298,553
Income
Monthly
| Monthly Income | $1,479 |
Total Income
$1,479
Expenses
Monthly
| Mortgage | $415 |
| PMI | $0 |
| Maintenance | $74 |
| Cap Ex | $104 |
| Property Tax | $26 |
| Property Management | $118 |
| Home Insurance | $43 |
| HOA | $0 |
| Vacancy | $62 |
Total Expenses
$842
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$298,553
Return on Investment
30 yrs
| Total Initial Cost | $32,595 |
| Total Expenses | $495,139 |
| Total Appreciation | $298,553 |
| Selling Fee (6%) | $17,913 |
| Total Income | $1,179,157 |
Total ROI
11.95%
Cash-on-Cash
1.96%
Cap Rate
10.27%
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
- $1,479
- Average Monthly Expense
- $842
- Monthly Property Tax
- $26
- Estimated Monthly Profit
- $637
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,891
- Average Monthly Expense
- $2,109
- Average Nightly Rate
- $182
- Average Monthly Occupancy
- 53%
- Estimated Monthly Profit
- $782
- Short-T Rental Confidence
- ST Rental Confidence
- N/A