Buy & Flip |
|
$-140,144Net Profit |
-23.19%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 | $500,000 | $593,750 | $9,528 | $-103,278 | -17.39% |
| 1 | $500,000 | $595,527 | $13,896 | $-109,423 | -18.37% |
| 2 | $500,000 | $597,304 | $18,263 | $-115,567 | -19.35% |
| 3 | $500,000 | $599,081 | $22,630 | $-121,711 | -20.32% |
| 4 | $500,000 | $600,858 | $26,997 | $-127,855 | -21.28% |
| 5 | $500,000 | $602,635 | $31,364 | $-133,999 | -22.24% |
| 6 | $500,000 | $604,412 | $35,732 | $-140,144 | -23.19% |
| 7 | $500,000 | $606,189 | $40,099 | $-146,288 | -24.13% |
| 8 | $500,000 | $607,966 | $44,466 | $-152,432 | -25.07% |
| 9 | $500,000 | $609,743 | $48,833 | $-158,576 | -26.01% |
| 10 | $500,000 | $611,520 | $53,200 | $-164,720 | -26.94% |
| 11 | $500,000 | $613,297 | $57,568 | $-170,865 | -27.86% |
| 12 | $500,000 | $615,074 | $61,935 | $-177,009 | -28.78% |
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): |
1 |
|
Building Sqft: |
3715 |
|
Lot Size: |
19808 |
|
Tax Rate: |
2.8472 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$475,000 |
List Status: |
Sold |
MLS Number: |
97911463 |
