Buy & Flip |
|
$72,803Net Profit |
16.16%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 | $550,000 | $443,450 | $7,114 | $99,436 | 22.42% |
| 1 | $550,000 | $444,628 | $10,375 | $94,997 | 21.37% |
| 2 | $550,000 | $445,806 | $13,635 | $90,559 | 20.31% |
| 3 | $550,000 | $446,985 | $16,896 | $86,119 | 19.27% |
| 4 | $550,000 | $448,163 | $20,156 | $81,681 | 18.23% |
| 5 | $550,000 | $449,341 | $23,417 | $77,242 | 17.19% |
| 6 | $550,000 | $450,519 | $26,678 | $72,803 | 16.16% |
| 7 | $550,000 | $451,698 | $29,938 | $68,364 | 15.13% |
| 8 | $550,000 | $452,876 | $33,199 | $63,925 | 14.12% |
| 9 | $550,000 | $454,054 | $36,459 | $59,487 | 13.10% |
| 10 | $550,000 | $455,232 | $39,720 | $55,048 | 12.09% |
| 11 | $550,000 | $456,411 | $42,981 | $50,608 | 11.09% |
| 12 | $550,000 | $457,589 | $46,241 | $46,170 | 10.09% |
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): |
2 |
|
Half-Bath(s): |
1 |
|
Building Sqft: |
3279 |
|
Lot Size: |
4275 |
|
Tax Rate: |
2.5615 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$299,000 |
List Status: |
Sold |
MLS Number: |
30692742 |
