Two four-unit apartments 30 minutes south of Dallas TX

  • appartamento
    8000 ft2
    bedroom 16 camere da letto
    bathroom 8 terme
  • Sale & Rent
    $300,000
    stato : disponibile
    Anno di costruzione : 2005
 descrizione
 Rehab Work Needed
  • Floor
  • Paint Exterior
  • Paint Interior
  • Yard
 Servizi generali
 distanza
Mappa di localizzazione
Galleria di immagini

 sommario

Panoramica
Two four-unit apartments 30 minutes south of Dallas TX Sale & Rent
$300,000
Property ID: TX190519194
indirizzo: Login to View
città: Itasca
Stato / Provincia: TX
Cap: 76055
paese: USA


Rental Analysis

+ Purchase Price: $300,000
+ Purchase Closing Cost: $9,000
+ Rehab Cost: $10,000
Total Acquisition Cost: $319,000


Monthly Rent: $4,600
+ Annual Potential Rent: $55,200
- Vacancy (3%): $1,656
Annual Gross Income: $53,544
Annual Gross ROI: 16.78%


Flip Analysis

+ Purchase Price: $300,000
+ Purchase Closing Cost: $9,000
+ Rehab Cost: $20,000
Total Acquisition Cost: $329,000


+ Selling closing cost: $12,000
+ Agent Commision : $12,000
+ Insurance (6 Months) : $3,000
+ Utilities (6 Months): $3,000
+ Miscellaneous Expenses: $2,000
Total Holding Cost: $32,000


Total Flip Cost: $361,000
Projected ARV: $400,000
Net Income (Profit): $39,000
CAP Rate: 10.8%

 messaggio

8 - 9 = ?