Gallery
Share
Explore

icon picker
Rental property evaluator


Add new property
1
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
1
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
1
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
2
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
3
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
4
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
5
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
6
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
7
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
8
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
9
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
10
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
11
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
12
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
13
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
14
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
15
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
16
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
17
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
18
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
19
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
20
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
21
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
22
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
23
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
24
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
25
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
26
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
27
11389 Gold Country Blvd, Gold River, CA 95670
View Details
$524,900
-$2,905
2
2
$157
$560,000
572
​
55%
1.2%
7.50%
10%
$255,780
$1,788.45
1,570
4%
1%
6%
3%
30
$67
1.5%
6%
3%
568,400
$8,400.00
🌟 2/2 1,570 sq ft Gold River
There are no rows in this table
⁠


Gallery
Share
 
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.