Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page

 Two four-unit apartments 30 minutes south of Dallas TX

  • apartamento
    8000 square_feet
    bedroom 16 habitaciones
    bathroom 8 Baños
  • Venta y Renta
    $260,000
    estado : disponible
    Año de construcción : 2005
 descripción
 Rehab Work Needed
  • Roof
 Servicios generales
 distancia
Mapa de localización
Galería de imágenes

 resumen

visión de conjunto
Two four-unit apartments 30 minutes south of Dallas TX Venta y Renta
$260,000
Property ID: TX190519194
dirección: Login to View
ciudad: Itasca
Estado / Provincia: TX
Código Postal: 76055
país: USA


Rental Analysis

+ Purchase Price: $260,000
+ Purchase Closing Cost: $5,200
+ Rehab Cost: $10,000
Total Acquisition Cost: $275,200


Monthly Rent: $4,600
+ Annual Potential Rent: $55,200
- Vacancy (3%): $1,656
Annual Gross Income: $53,544
Annual Gross ROI: 19.46%


Flip Analysis

+ Purchase Price: $260,000
+ Purchase Closing Cost: $7,800
+ Rehab Cost: $10,000
Total Acquisition Cost: $277,800


+ Selling closing cost: $12,000
+ Agent Commision : $12,000
+ Insurance (6 Months) : $3,000
+ Utilities (6 Months): $1,800
+ Miscellaneous Expenses: $2,000
Total Holding Cost: $30,800


Total Flip Cost: $308,600
Projected ARV: $400,000
Net Income (Profit): $91,400
CAP Rate: 29.62%

 mensaje

5 - 9 = ?