Buy & Flip |
|
$14,307Net Profit |
11.14%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 | $150,000 | $125,600 | $2,523 | $21,877 | 17.42% |
| 1 | $150,000 | $126,168 | $3,470 | $20,362 | 16.14% |
| 2 | $150,000 | $126,735 | $4,416 | $18,849 | 14.87% |
| 3 | $150,000 | $127,303 | $5,362 | $17,335 | 13.62% |
| 4 | $150,000 | $127,870 | $6,308 | $15,822 | 12.37% |
| 5 | $150,000 | $128,438 | $7,255 | $14,307 | 11.14% |
| 6 | $150,000 | $129,006 | $8,201 | $12,793 | 9.92% |
| 7 | $150,000 | $129,573 | $9,147 | $11,280 | 8.71% |
| 8 | $150,000 | $130,141 | $10,093 | $9,766 | 7.50% |
| 9 | $150,000 | $130,708 | $11,040 | $8,252 | 6.31% |
| 10 | $150,000 | $131,276 | $11,986 | $6,738 | 5.13% |
| 11 | $150,000 | $131,843 | $12,932 | $5,225 | 3.96% |
| 12 | $150,000 | $132,411 | $13,878 | $3,711 | 2.80% |
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): |
3 |
|
Full-Bath(s): |
1 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
1687 |
|
Lot Size: |
6900 |
|
Tax Rate: |
2.87303 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$90,000 |
List Status: |
Not Listed |
