Rental property evaluator
Add new property
Address
URL
List Price
Purchase Price
Estimated repairs at purchase
Rent/mo
HOA/mo
Insurance/mo
Bed
Bath
Living Square Footage
Lot Square Footage
Property tax rate
Defaults to 1.2% if left blank
Closing Costs Rate
Defaults to 1.5% if left blank
Down payment
Defaults to 45% if left blank
Loan Rate
Defaults to 7.5% if left blank
Responses won't be saved because this doc is in play modeSubmit
All properties
Address
URL
View Details
List Price
Cash Flow/mo
Bed
Bath
Rent/mo
Purchase Price
HOA/mo
Estimated repairs at purchase
Down payment
Property tax rate
Loan Rate
Property management fees
Loan
Mortgage/mo
Living Square Footage
Vacancy rate
Sale Closing Costs
Repair reserve percentage
Rent Growth
Loan Amortization duration (yrs)
Insurance/mo
Closing Costs Rate
CapEX
Appreciation
Total Purchase Cost
Closing Costs
Description
1218 Gerry Way,
Roseville, CA 95661
View Details
$385,000
$168
3
1.5
$2,545
$385,000
0
55%
1.2%
7.50%
10%
$175,849
$1,229.56
1,127
4%
1%
6%
3%
30
$67
1.5%
6%
3%
390,775
$5,775.00
🌟
3/1.5 1,127 sq ft
Roseville
4276 Brookside Blvd,
Cleveland, OH 44135
View Details
$159,900
$178
3
1
$1,250
$160,000
0
55%
1.2%
7.00%
10%
$73,080
$486.20
4%
1%
6%
3%
30
$67
1.5%
6%
3%
162,400
$2,400.00
🌟
3/1 sq ft
Cleveland
2609 S Wavecrest Ct,
Little Elm, TX 75068
View Details
$330,000
$121
3
2
$2,200
$340,000
33
55%
1.2%
7.00%
10%
$155,295
$1,033.18
1,647
4%
1%
6%
3%
30
$67
1.5%
6%
3%
345,100
$5,100.00
🌟
3/2 1,647 sq ft
Little Elm
6859 Hickory Creek Dr,
Frisco, TX 75036
View Details
$380,000
$52
2
2
$2,700
$380,531
150
55%
1.7%
7.00%
10%
$173,808
$1,156.35
1,308
4%
1%
6%
3%
30
$67
1.5%
6%
3%
386,239
$5,707.97
🌟
2/2 1,308 sq ft
Frisco
5524 Chauncey Way,
Orangevale, CA 95662
View Details
$399,999
$24
3
2
$2,525
$416,000
0
55%
1.2%
7.50%
10%
$190,008
$1,328.56
1,030
4%
1%
6%
3%
30
$67
1.5%
6%
3%
422,240
$6,240.00
🌟
3/2 1,030 sq ft
Orangevale
1708 Kittyhawk Dr,
Little Elm, TX 75068
View Details
$470,000
$18
4
3.5
$2,800
$475,000
35
55%
1.2%
7.00%
10%
$216,956
$1,443.42
2,928
4%
1%
6%
3%
30
$67
1.5%
6%
3%
482,125
$7,125.00
🌟
4/3.5 2,928 sq ft
Little Elm
9908 Laurel Cherry Dr,
McKinney, TX 75072
View Details
$385,000
$15
3
2
$2,395
$400,000
41
55%
1.2%
7.00%
10%
$182,700
$1,215.51
1,476
4%
1%
6%
3%
30
$67
1.5%
6%
3%
406,000
$6,000.00
🌟
3/2 1,476 sq ft
McKinney
16009 Weymouth Dr,
Frisco, TX 75036
View Details
$479,700
-$2
4
2.5
$2,875
$490,000
50
55%
1.2%
7.00%
10%
$223,807
$1,489.00
2,476
4%
1%
6%
3%
30
$67
1.5%
6%
3%
497,350
$7,350.00
🌟
4/2.5 2,476 sq ft
Frisco
1144 S Citron St 92805
View Details
$459,999
-$34
2
2
$2,600
$459,999
55%
1.2%
7.00%
10%
$210,105
$1,397.83
4%
1%
6%
3%
30
$67
1.5%
6%
3%
466,899
$6,899.99
🌟
2/2 sq ft
323 Blum Ave,
McCandless, PA 15090
View Details
$449,000
-$45
4
3
$2,525
$449,000
55%
1.2%
7.00%
10%
$205,081
$1,364.41
4%
1%
6%
3%
30
$67
1.5%
6%
3%
455,735
$6,735.00
🌟
4/3 sq ft
McCandless
7579 Angel Trace Dr,
Frisco, TX 75036
View Details
$450,000
-$83
3
2
$2,682
$450,000
150
55%
1.2%
7.00%
10%
$205,537
$1,367.45
1,676
4%
1%
6%
3%
30
$67
1.5%
6%
3%
456,750
$6,750.00
🌟
3/2 1,676 sq ft
Frisco
115 Sierra Woods Cir,
Folsom, CA 95630
View Details
$489,000
-$146
3
2
$2,772
$500,000
0
55%
1.2%
7.50%
10%
$228,375
$1,596.83
1,194
4%
1%
6%
3%
30
$67
1.5%
6%
3%
507,500
$7,500.00
🌟
3/2 1,194 sq ft
Folsom
8225 Eva Retta Ct,
Citrus Heights, CA 95610
View Details
$515,000
-$151
4
2
$2,850
$515,000
0
55%
1.2%
7.50%
10%
$235,226
$1,644.74
1,953
4%
1%
6%
3%
30
$67
1.5%
6%
3%
522,725
$7,725.00
🌟
4/2 1,953 sq ft
Citrus Heights
13609 Bluebell Dr,
Little Elm, TX 75068
View Details
$550,000
-$194
4
2.5
$2,981
$560,000
38
55%
1.2%
7.00%
10%
$255,780
$1,701.71
2,410
4%
1%
6%
3%
30
$67
1.5%
6%
3%
568,400
$8,400.00
🌟
4/2.5 2,410 sq ft
Little Elm
1411 Macrae Ct,
Allen, TX 75013
View Details
$529,900
-$244
4
2
$2,750
$532,000
30
55%
1.2%
7.00%
10%
$242,991
$1,616.63
2,221
4%
1%
6%
3%
30
$67
1.5%
6%
3%
539,980
$7,980.00
🌟
4/2 2,221 sq ft
Allen
5950 Anthony Dr,
Orangevale, CA 95662
View Details
$500,000
-$266
3
1.5
$2,695
$515,103
0
55%
1.2%
7.50%
10%
$235,273
$1,645.07
1,169
4%
1%
6%
3%
30
$67
1.5%
6%
3%
522,830
$7,726.55
🌟
3/1.5 1,169 sq ft
Orangevale
23714 VISTA VIEW Ave,
Bothell, WA 98021
View Details
$595,000
-$282
3
2
$3,350
$595,000
165
55%
1.2%
7.50%
10%
$271,766
$1,900.23
1,296
4%
1%
6%
3%
30
$67
1.5%
6%
3%
603,925
$8,925.00
🌟
3/2 1,296 sq ft
Bothell
8124 Astaire Ln,
Fair Oaks, CA 95628
View Details
$499,900
-$323
3
2.5
$2,700
$505,000
103
55%
1.2%
7.50%
10%
$230,659
$1,612.80
1,566
4%
1%
6%
3%
30
$67
1.5%
6%
3%
512,575
$7,575.00
🌟
3/2.5 1,566 sq ft
Fair Oaks
11019 International Dr,
Rancho Cordova, CA 95670
View Details
$489,000
-$335
3
2.5
$2,500
$490,000
30
55%
1.2%
7.50%
10%
$223,807
$1,564.89
1,374
4%
1%
6%
3%
30
$67
1.5%
6%
3%
497,350
$7,350.00
🌟
3/2.5 1,374 sq ft
Rancho Cordova
700 Peterhouse Dr,
McKinney, TX 75071
View Details
$550,000
-$423
4
2.5
$2,645
$550,000
59
55%
1.2%
7.00%
10%
$251,212
$1,671.32
2,539
4%
1%
6%
3%
30
$67
1.5%
6%
3%
558,250
$8,250.00
🌟
4/2.5 2,539 sq ft
McKinney
11083 Buffalo River Ct,
Rancho Cordova, CA 95670
View Details
$520,000
-$467
3
2
$2,476
$524,333
0
55%
1.2%
7.50%
10%
$239,489
$1,674.54
1,579
4%
1%
6%
3%
30
$67
1.5%
6%
3%
532,198
$7,865.00
🌟
3/2 1,579 sq ft
Rancho Cordova
7983 Kingswood Dr,
Citrus Heights, CA 95610
View Details
$480,000
-$596
2
2
$1,950
$480,000
0
55%
1.2%
7.00%
10%
$219,240
$1,458.61
4%
1%
6%
3%
30
$67
1.5%
6%
3%
487,200
$7,200.00
🌟
2/2 sq ft
Citrus Heights
4236 Eagle View Way,
Folsom, CA 95630
View Details
$541,821
-$684
2
2
$2,640
$541,821
265
55%
1.2%
7.50%
10%
$247,477
$1,730.39
1,398
4%
1%
6%
3%
30
$67
1.5%
6%
3%
549,948
$8,127.32
🌟
2/2 1,398 sq ft
Folsom
2931 Rogue Wave Dr,
Frisco, TX 75036
View Details
$595,000
-$747
3
2
$2,373
$595,000
55%
1.2%
7.00%
10%
$271,766
$1,808.07
2,341
4%
1%
6%
3%
30
$67
1.5%
6%
3%
603,925
$8,925.00
🌟
3/2 2,341 sq ft
Frisco
831 S Wolfe Rd Sunnyvale CA 94086
View Details
$2,000,000
-$2,151
5
3
$5,700
$2,000,000
55%
1.3%
3.50%
10%
$913,500
$4,102.02
4%
1%
6%
3%
30
$67
1.5%
6%
3%
2,030,000
$30,000.00
🌟
5/3 sq ft
237 Edelweiss Dr,
McCandless, PA 15090
View Details
$1,070,473
-$2,411
5
6
$2,720
$1,070,473
55%
1.2%
7.00%
10%
$488,939
$3,252.92
4%
1%
6%
3%
30
$67
1.5%
6%
3%
1,086,530
$16,057.10
🌟
5/6 sq ft
McCandless
There are no rows in this table
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.