Buy & Flip |
|
$53,586Net Profit |
9.90%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 | $625,000 | $532,800 | $7,108 | $85,092 | 15.97% |
| 1 | $625,000 | $534,201 | $10,959 | $79,840 | 14.95% |
| 2 | $625,000 | $535,601 | $14,809 | $74,590 | 13.93% |
| 3 | $625,000 | $537,002 | $18,660 | $69,338 | 12.91% |
| 4 | $625,000 | $538,402 | $22,510 | $64,088 | 11.90% |
| 5 | $625,000 | $539,803 | $26,361 | $58,836 | 10.90% |
| 6 | $625,000 | $541,203 | $30,211 | $53,586 | 9.90% |
| 7 | $625,000 | $542,604 | $34,061 | $48,335 | 8.91% |
| 8 | $625,000 | $544,004 | $37,912 | $43,084 | 7.92% |
| 9 | $625,000 | $545,405 | $41,762 | $37,833 | 6.94% |
| 10 | $625,000 | $546,805 | $45,613 | $32,582 | 5.96% |
| 11 | $625,000 | $548,206 | $49,463 | $27,331 | 4.99% |
| 12 | $625,000 | $549,606 | $53,314 | $22,080 | 4.02% |
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): |
3 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
2566 |
|
Lot Size: |
12661 |
|
Tax Rate: |
2.52635 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$360,000 |
List Status: |
Not Listed |
