- Info was updated
- just now
- Days on Market
- 19
- Views
- N/A
- Saves
- N/A
- Address:
- 656 County Road 3570, China Spring, TX 76633
- Market Score
- --
- Cap Rate
- 14%
- Rent to Price
- 1.85%
- School Score
- --
- Bed & Bath
- 5bd / 4ba
- Area
- 2,227 sqft
- Property Type
- Single Family
- Property Condition
- Turn-Key
Long-Term Rental See on Zillow
- Rental Income
- $3,242/Mo
- L-T Rental Confidence
- Very High
Short-Term Rental See on AirBnB
- Rental Income
- $4,963/Mo
- S-T Rental Confidence
- None
Property Report
10 seconds to generate
- Area
- 2227 sqft
- Bed
- 5
- Bath
- 4
Property Details
- HOA Cost
- None
- Year Built
- 1988
- Price Per Square Foot
- $79 /sqft
- Lot Size
- 2 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
Financials Summary
- ROI
12.98%12.98%
- Total Income
- $3,242
- Total Expenses
- $1,789
- Total Appreciation
- $424,771
- Selling Fee
- 6%
Income
Monthly
| Monthly Income | $3,242 |
Total Income
$3,242
Expenses
Monthly
| Mortgage | $590 |
| PMI | $0 |
| Maintenance | $162 |
| Cap Ex | $227 |
| Property Tax | $353 |
| Property Management | $259 |
| Home Insurance | $61 |
| HOA | $0 |
| Vacancy | $136 |
Total Expenses
$1,789
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$424,771
Return on Investment
30 yrs
| Total Initial Cost | $46,375 |
| Total Expenses | $1,180,745 |
| Total Appreciation | $424,771 |
| Selling Fee (6%) | $25,486 |
| Total Income | $2,584,737 |
Total ROI
12.98%
- ROI
12.98%12.98%
- Total Income
- $3,242
- Total Expenses
- $1,789
- Total Appreciation
- $424,771
- Selling Fee
- 6%
Income
Monthly
| Monthly Income | $3,242 |
Total Income
$3,242
Expenses
Monthly
| Mortgage | $590 |
| PMI | $0 |
| Maintenance | $162 |
| Cap Ex | $227 |
| Property Tax | $353 |
| Property Management | $259 |
| Home Insurance | $61 |
| HOA | $0 |
| Vacancy | $136 |
Total Expenses
$1,789
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$424,771
Return on Investment
30 yrs
| Total Initial Cost | $46,375 |
| Total Expenses | $1,180,745 |
| Total Appreciation | $424,771 |
| Selling Fee (6%) | $25,486 |
| Total Income | $2,584,737 |
Total ROI
12.98%
Cash-on-Cash
3.13%
Cap Rate
14.01%
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
- $3,242
- Average Monthly Expense
- $1,789
- Monthly Property Tax
- $353
- Estimated Monthly Profit
- $1,453
- Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $4,963
- Average Monthly Expense
- $3,755
- Average Nightly Rate
- $351
- Average Monthly Occupancy
- 46%
- Estimated Monthly Profit
- $1,208
- Rental Confidence
- None