Buy & Flip |
|
$70,541Net Profit |
11.87%ROI |
Total Cash Investment
Holding Period
Rehab/Renovation Costs
After Repair Value (ARV)
Financing Type
Risk Level
Net Profit
Annualized ROI
Return-On-Investment
Total Loan Cost
Monthly Loan Interest
Cost Per Month
Cost Per Week
Cost Per Day
Cost of Points
Monthly Expenses
Month |
Arv |
Total Cash Investment |
Total Loan Cost |
Net Profit |
Roi |
|---|---|---|---|---|---|
| 0 | $700,000 | $585,797 | $9,395 | $104,808 | 17.89% |
| 1 | $700,000 | $587,202 | $13,701 | $99,097 | 16.88% |
| 2 | $700,000 | $588,607 | $18,008 | $93,385 | 15.87% |
| 3 | $700,000 | $590,012 | $22,314 | $87,674 | 14.86% |
| 4 | $700,000 | $591,417 | $26,620 | $81,963 | 13.86% |
| 5 | $700,000 | $592,822 | $30,926 | $76,252 | 12.86% |
| 6 | $700,000 | $594,227 | $35,232 | $70,541 | 11.87% |
| 7 | $700,000 | $595,633 | $39,538 | $64,829 | 10.88% |
| 8 | $700,000 | $597,038 | $43,844 | $59,118 | 9.90% |
| 9 | $700,000 | $598,443 | $48,151 | $53,406 | 8.92% |
| 10 | $700,000 | $599,848 | $52,457 | $47,695 | 7.95% |
| 11 | $700,000 | $601,253 | $56,763 | $41,984 | 6.98% |
| 12 | $700,000 | $602,658 | $61,069 | $36,273 | 6.02% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
16.18%Cash-on-Cash Return Annually |
$6,538Avg. Cashflow Annually |
Total Investment
Point of Sale
Monthly Income
Monthly Expenses
Financing Type
Cash-on-Cash Return
Avg. Annual Cashflow
Appreciated Home Value
Total Net Cashflow
Total ROI at Sale
Equity
Monthly Payment
Total Amount Paid
Total Principal Paid
Total Interest Paid
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Property Details |
||
Property Type: |
Single-Family |
|
Bed(s): |
4 |
|
Full-Bath(s): |
2 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
1660 |
|
Lot Size: |
5000 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$439,900 |
List Status: |
Sold |
MLS Number: |
56690733 |
Days on Market: |
209 |
Heights cottage style 1 story, 7 rooms, 4 bedroom, with 2 full baths, and 1.5 car garage. Very large corner lot 5000 sq ft on Enid and Heslep with service alley road behind. Fantastic location 3.4 miles to One Shell Plaza and Federal building downtown, 8.2 miles to Methodist Hospital in Medical Center, and 3.9 miles to Rockefeller's theater on Washington street entertainment strip with all it's great restaurants. Fenced in large front and side yard for pets. Back yard facing service alley in the rear. Columns and archway offset dinning area. This property has never ever flooded since it was built in 1995. One owner home a school teacher who had the house built, who has lived in it, is selling it may and may move to the country, property is in great condition. The property is a very large rectangle 50 ft by 100 ft. One and a half car garage with large work area space included.
