SOLD or No Longer Available
ARV $189,000
Asking Price $79,000
Estimated Repairs for Flip $60,000 ($21 PSF)
Estimated Repairs for Rental $50,328 ($18 PSF)
Market Rent $2,190
Dallas, TX 75211
---
FLIP (Fix and Sell) Scenario Analysis
Total CASH Required $142,512
Total holding and closing costs $1,262 + $2,250
Estimated cost of sale $9,450
Estimated Gross Profit $37,037
Estimated net Profit $32,762
ROI (return on CASH invested) 22.99%
ROI (annualized) 91.96%
----
Hold and Rent Scenario Analyisis
Total CASH Required $132,840 (plus closing costs)
Market Rent $2,190
Projected Monthly Expenses $420
Vacancies & Maintenance $262
Cashflow Monthly $1,506
Equity $56,160
Annualized Cash on Cash 13.61%
FOR FULL PROPERTY DETAILS, PICTURES and COMPS CLICK BELOW 'Read More'
Asking Price $79,000
Estimated Repairs for Flip $60,000 ($21 PSF)
Estimated Repairs for Rental $50,328 ($18 PSF)
Market Rent $2,190
Dallas, TX 75211
---
FLIP (Fix and Sell) Scenario Analysis
Total CASH Required $142,512
Total holding and closing costs $1,262 + $2,250
Estimated cost of sale $9,450
Estimated Gross Profit $37,037
Estimated net Profit $32,762
ROI (return on CASH invested) 22.99%
ROI (annualized) 91.96%
----
Hold and Rent Scenario Analyisis
Total CASH Required $132,840 (plus closing costs)
Market Rent $2,190
Projected Monthly Expenses $420
Vacancies & Maintenance $262
Cashflow Monthly $1,506
Equity $56,160
Annualized Cash on Cash 13.61%
FOR FULL PROPERTY DETAILS, PICTURES and COMPS CLICK BELOW 'Read More'
RSS Feed
