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

  • daire
    8000 square_feet
    bedroom 16 Yatak odası
    bathroom 8 hamam
  • Satış & Kiralık
    $260,000
    durum : mevcut
    Yapım Yılı : 2005
 tanım
 Rehab Work Needed
  • Roof
 Genel Özellikler
 mesafe
Resim Galerisi

 özet

genel bakış
Two four-unit apartments 30 minutes south of Dallas TX Satış & Kiralık
$260,000
Property ID: TX190519194
adres: Login to View
şehir: Itasca
Devlet / İl: TX
Posta Kodu: 76055
ülke: 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%

 mesaj

2 - 10 = ?