SOLD or No Longer Available
ARV $159,000 ($98.15 PSF)
Asking Price $73,000 ($45.06 PSF or 46% ARV)
Estimated Repairs for Flip $45,000 ($27.78 PSF or 74% ARV)
Estimated Repairs for Rental or Owner Finance $35,000 ($21.60 PSF)
Market Rent $1,425
Pleasant Grove
Dallas, TX 75217
text 'DFWDEALS' to 55498 to receive text notifications on new deals
---
FLIP (Fix and Sell) Scenario Analysis
** Scenario using hard money at 2 points and 12% interest and 3 months from construction to COE
Acquisition Price $73,000.0
Repair Estimate $45,000.00
Acquisition Closing Costs $2,000
Total Cost Acquisition and Repairs $120,000
After Repair Value (ARV) - Sales Price $159,000
Total Holding Costs (taxes, insurance, utilities, etc) no loan $1,624.50
Lender Loan Total Costs - Interest and Fees $6,081.23
Sale Closing Costs (5% selling price 3% - 1 %- 1%) $7,950.00
Total Sales Price Minus Expenses $143,344.28
Project Estimated Net Profit $23,344.28
Project Gross Profit (Minus loan Expenses) $29,426
Rehab Total Project FLIP
ROI (return on CASH invested) 19.19%
ROI (annualized) 76.77%
Duration of Project in Months 3.00
* If you need assistance with turnkey options, hard money finance, general contractors, realtors or property insurance we would love to help
----
If Rental - Buy and Hold Scenario Analysis
Acquisition Price $73,000.0
Repair Estimate $35,000.00
Acquisition Closing Costs $2,000+
Total Cost Acquisition and Repairs $111,624
Market Rent $1,425.00
Cash Out of Pocket Total $111,624.50
Projected Monthly Expenses $541.50
Cashflow $883.50
Cap Rate (rate of return) 9.50
* If you need assistance with turnkey options, general contractors, property management, tenant placement, maintenance we would love to help
---
If Owner Finance - Buy, Sell and Hold the Note Scenario Analysis
** 10% Owner Finance Sales Price Premium & 20% Market Rent Mark Up PITI
Acquisition Price $73,000.0
Repair Estimate $35,000.00
Acquisition Closing Costs $2,000+
Total Cost Acquisition and Repairs $111,624
Owner Finance Sales Price $174,900.00
Down Payment $17,490.00
Note Balance $157,410.00
30 YRS @ 10% fixed $1,382.06
PITI Max per Rent $1,710.00
Taxes $152.50
Insurance $139.00
Loan Servicer $30
PI (principal and interest) MAX per Rent $1,388.50
12 months payment - yearly profit $16,662.00
Sale Expense 5% $8,745.00
Profit first 12 months $25,407.00
Cashflow Yearly Thereafter $16,662.00
Cap Rate Return first 12 months 22.76%
Yearly Cap Rate Return after first 12 months 19.33%
* If You need assistance with turnkey options, structuring an owner finance sale, listing service securing owner finance buyer, note structuring, loan servicer, RMLO, attorney closing we would love to help
text 'DFWDEALS' to 55498 to receive text notifications on new deals
FOR FULL PROPERTY DETAILS, PICTURES and COMPS CLICK BELOW 'Read More'
Asking Price $73,000 ($45.06 PSF or 46% ARV)
Estimated Repairs for Flip $45,000 ($27.78 PSF or 74% ARV)
Estimated Repairs for Rental or Owner Finance $35,000 ($21.60 PSF)
Market Rent $1,425
Pleasant Grove
Dallas, TX 75217
text 'DFWDEALS' to 55498 to receive text notifications on new deals
---
FLIP (Fix and Sell) Scenario Analysis
** Scenario using hard money at 2 points and 12% interest and 3 months from construction to COE
Acquisition Price $73,000.0
Repair Estimate $45,000.00
Acquisition Closing Costs $2,000
Total Cost Acquisition and Repairs $120,000
After Repair Value (ARV) - Sales Price $159,000
Total Holding Costs (taxes, insurance, utilities, etc) no loan $1,624.50
Lender Loan Total Costs - Interest and Fees $6,081.23
Sale Closing Costs (5% selling price 3% - 1 %- 1%) $7,950.00
Total Sales Price Minus Expenses $143,344.28
Project Estimated Net Profit $23,344.28
Project Gross Profit (Minus loan Expenses) $29,426
Rehab Total Project FLIP
ROI (return on CASH invested) 19.19%
ROI (annualized) 76.77%
Duration of Project in Months 3.00
* If you need assistance with turnkey options, hard money finance, general contractors, realtors or property insurance we would love to help
----
If Rental - Buy and Hold Scenario Analysis
Acquisition Price $73,000.0
Repair Estimate $35,000.00
Acquisition Closing Costs $2,000+
Total Cost Acquisition and Repairs $111,624
Market Rent $1,425.00
Cash Out of Pocket Total $111,624.50
Projected Monthly Expenses $541.50
Cashflow $883.50
Cap Rate (rate of return) 9.50
* If you need assistance with turnkey options, general contractors, property management, tenant placement, maintenance we would love to help
---
If Owner Finance - Buy, Sell and Hold the Note Scenario Analysis
** 10% Owner Finance Sales Price Premium & 20% Market Rent Mark Up PITI
Acquisition Price $73,000.0
Repair Estimate $35,000.00
Acquisition Closing Costs $2,000+
Total Cost Acquisition and Repairs $111,624
Owner Finance Sales Price $174,900.00
Down Payment $17,490.00
Note Balance $157,410.00
30 YRS @ 10% fixed $1,382.06
PITI Max per Rent $1,710.00
Taxes $152.50
Insurance $139.00
Loan Servicer $30
PI (principal and interest) MAX per Rent $1,388.50
12 months payment - yearly profit $16,662.00
Sale Expense 5% $8,745.00
Profit first 12 months $25,407.00
Cashflow Yearly Thereafter $16,662.00
Cap Rate Return first 12 months 22.76%
Yearly Cap Rate Return after first 12 months 19.33%
* If You need assistance with turnkey options, structuring an owner finance sale, listing service securing owner finance buyer, note structuring, loan servicer, RMLO, attorney closing we would love to help
text 'DFWDEALS' to 55498 to receive text notifications on new deals
FOR FULL PROPERTY DETAILS, PICTURES and COMPS CLICK BELOW 'Read More'
RSS Feed
