Two four-unit apartments 30 minutes south of Dallas TX

  • appartement
    8000 ft2
    bedroom 16 slaapkamers
    bathroom 8 baden
  • Koop & Te Huur
    $300,000
    toestand : beschikbaar
    Bouwjaar : 2005
 beschrijving
 Rehab Work Needed
  • Floor
  • Paint Exterior
  • Paint Interior
  • Yard
 Algemene voorzieningen
 afstand
Image Gallery

 overzicht

Overzicht
Two four-unit apartments 30 minutes south of Dallas TX Koop & Te Huur
$300,000
Property ID: TX190519194
adres: Login to View
City: Itasca
Staat / Provincie: TX
Postcode: 76055
land: 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%

 bericht

9 X 9 = ?