- Info was updated
- just now
- Days on Market
- 13
- Views
- N/A
- Saves
- N/A
- Address:
- 1803 W Avenue G, Muleshoe, TX 79347
- Market Score
- --
- Cap Rate
- 8.7%
- Rent to Price
- 1.14%
- School Score
- --
- Bed & Bath
- 3bd / 2ba
- Area
- 1,631 sqft
- Property Type
- Single Family
- Property Condition
- Turn-Key
Long-Term Rental See on Zillow
- Rental Income
- $1,714/Mo
- L-T Rental Confidence
- Very High
Short-Term Rental See on AirBnB
- Rental Income
- $2,388/Mo
- S-T Rental Confidence
- None
Property Report
10 seconds to generate

- Area
- 1631 sqft
- Bed
- 3
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1967
- Price Per Square Foot
- $92 /sqft
- Lot Size
- 9,148 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
Financials Summary
- ROI
11.44%11.44%
- Total Income
- $1,714
- Total Expenses
- $1,127
- Total Appreciation
- $363,847
- Selling Fee
- 6%
Income
Monthly
| Monthly Income | $1,714 |
Total Income
$1,714
Expenses
Monthly
| Mortgage | $506 |
| PMI | $0 |
| Maintenance | $86 |
| Cap Ex | $120 |
| Property Tax | $154 |
| Property Management | $137 |
| Home Insurance | $52 |
| HOA | $0 |
| Vacancy | $72 |
Total Expenses
$1,127
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$363,847
Return on Investment
30 yrs
| Total Initial Cost | $39,724 |
| Total Expenses | $685,913 |
| Total Appreciation | $363,847 |
| Selling Fee (6%) | $21,831 |
| Total Income | $1,366,514 |
Total ROI
11.44%
- ROI
11.44%11.44%
- Total Income
- $1,714
- Total Expenses
- $1,127
- Total Appreciation
- $363,847
- Selling Fee
- 6%
Income
Monthly
| Monthly Income | $1,714 |
Total Income
$1,714
Expenses
Monthly
| Mortgage | $506 |
| PMI | $0 |
| Maintenance | $86 |
| Cap Ex | $120 |
| Property Tax | $154 |
| Property Management | $137 |
| Home Insurance | $52 |
| HOA | $0 |
| Vacancy | $72 |
Total Expenses
$1,127
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$363,847
Return on Investment
30 yrs
| Total Initial Cost | $39,724 |
| Total Expenses | $685,913 |
| Total Appreciation | $363,847 |
| Selling Fee (6%) | $21,831 |
| Total Income | $1,366,514 |
Total ROI
11.44%
Cash-on-Cash
1.48%
Cap Rate
8.75%
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
- $1,714
- Average Monthly Expense
- $1,127
- Monthly Property Tax
- $154
- Estimated Monthly Profit
- $587
- Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,388
- Average Monthly Expense
- $2,108
- Average Nightly Rate
- $122
- Average Monthly Occupancy
- 66%
- Estimated Monthly Profit
- $280
- Rental Confidence
- None