- Info was updated
- just now
- Days on Market
- 11
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $139,000
- Return on InvestmentROI
11.76%11.76%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 9.7%
- Rent / Price
- 1.22%
- Address:
- 808 Morrell St, Baytown, TX 77520
- Property Type
- Single Family
- Area
- 1,670 sqft
- Bed & Bath
- 3bd / 2ba
- Property Condition
- Turn-Key
Property Report
10 seconds to generate
- Area
- 1670 sqft
- Bed
- 3
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1948
- Price Per Square Foot
- $83 /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
Climate Risk
ROI Breakdown
- Return on Investment
11.76%11.76% ROI
- Total Income
- $1,698
- Total Expenses
- $1,044
- Total Appreciation
- $337,389
Income
Monthly
| Monthly Income | $1,698 |
Total Income
$1,698
Expenses
Monthly
| Mortgage | $469 |
| PMI | $0 |
| Maintenance | $85 |
| Cap Ex | $119 |
| Property Tax | $116 |
| Property Management | $136 |
| Home Insurance | $49 |
| HOA | $0 |
| Vacancy | $71 |
Total Expenses
$1,044
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$337,389
Return on Investment
30 yrs
| Total Initial Cost | $36,835 |
| Total Expenses | $634,830 |
| Total Appreciation | $337,389 |
| Selling Fee (6%) | $20,243 |
| Total Income | $1,353,758 |
Total ROI
11.76%
- Return on Investment
11.76%11.76% ROI
- Total Income
- $1,698
- Total Expenses
- $1,044
- Total Appreciation
- $337,389
Income
Monthly
| Monthly Income | $1,698 |
Total Income
$1,698
Expenses
Monthly
| Mortgage | $469 |
| PMI | $0 |
| Maintenance | $85 |
| Cap Ex | $119 |
| Property Tax | $116 |
| Property Management | $136 |
| Home Insurance | $49 |
| HOA | $0 |
| Vacancy | $71 |
Total Expenses
$1,044
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$337,389
Return on Investment
30 yrs
| Total Initial Cost | $36,835 |
| Total Expenses | $634,830 |
| Total Appreciation | $337,389 |
| Selling Fee (6%) | $20,243 |
| Total Income | $1,353,758 |
Total ROI
11.76%
Cash-on-Cash
1.78%
Cap Rate
9.69%
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
- $1,698
- Average Monthly Expense
- $1,044
- Monthly Property Tax
- $116
- Estimated Monthly Profit
- $654
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,937
- Average Monthly Expense
- $2,300
- Average Nightly Rate
- $129
- Average Monthly Occupancy
- 77%
- Estimated Monthly Profit
- $637
- Short-T Rental Confidence
- ST Rental Confidence
- None