Two four-unit apartments 30 minutes south of Dallas TX

  • квартира
    8000 ft2
    bedroom 16 спальни
    bathroom 8 баня
  • Продажа и аренда
    $300,000
    статус : доступный
    Год постройки : 2005
 описание
 Rehab Work Needed
  • Floor
  • Paint Exterior
  • Paint Interior
  • Yard
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
Two four-unit apartments 30 minutes south of Dallas TX Продажа и аренда
$300,000
Property ID: TX190519194
адрес: Login to View
город: Itasca
Штат / провинция: TX
Почтовый Индекс: 76055
страна: 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%

 сообщение

1 + 6 = ?