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

  • appartement
    8000 square_feet
    bedroom 16 chambres
    bathroom 8 thermes
  • Sale & Rent
    $260,000
    statut : disponible
    année de construction : 2005
 description
 Rehab Work Needed
  • Roof
 Services généraux
 distance
Galerie d'images

 résumé

vue d'ensemble
Two four-unit apartments 30 minutes south of Dallas TX Sale & Rent
$260,000
Property ID: TX190519194
adresse: Login to View
ville: Itasca
Etat / Province: TX
Code postal: 76055
pays: 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%

 message

10 - 8 = ?