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 slaapkamers
    bathroom 8 baden
  • Koop & Te Huur
    $260,000
    toestand : beschikbaar
    Bouwjaar : 2005
 beschrijving
 Rehab Work Needed
  • Roof
 Algemene voorzieningen
 afstand
Image Gallery

 overzicht

Overzicht
Two four-unit apartments 30 minutes south of Dallas TX Koop & Te Huur
$260,000
Property ID: TX190519194
adres: Login to View
City: Itasca
Staat / Provincie: TX
Postcode: 76055
land: 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%

 bericht

1 X 1 = ?