Buy & Flip |
|
$-26,526Net Profit |
-8.99%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 | $290,000 | $286,400 | $4,600 | $-1,000 | -0.35% |
| 1 | $290,000 | $287,483 | $6,708 | $-4,191 | -1.46% |
| 2 | $290,000 | $288,565 | $8,816 | $-7,381 | -2.56% |
| 3 | $290,000 | $289,648 | $10,924 | $-10,572 | -3.65% |
| 4 | $290,000 | $290,731 | $13,033 | $-13,764 | -4.73% |
| 5 | $290,000 | $291,813 | $15,141 | $-16,954 | -5.81% |
| 6 | $290,000 | $292,896 | $17,249 | $-20,145 | -6.88% |
| 7 | $290,000 | $293,979 | $19,357 | $-23,336 | -7.94% |
| 8 | $290,000 | $295,061 | $21,465 | $-26,526 | -8.99% |
| 9 | $290,000 | $296,144 | $23,574 | $-29,718 | -10.03% |
| 10 | $290,000 | $297,227 | $25,682 | $-32,909 | -11.07% |
| 11 | $290,000 | $298,309 | $27,790 | $-36,099 | -12.10% |
| 12 | $290,000 | $299,392 | $29,898 | $-39,290 | -13.12% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
3.93%Cash-on-Cash Return Annually |
$1,191Avg. 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): |
3 |
|
Full-Bath(s): |
3 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
3093 |
|
Lot Size: |
4273 |
|
Tax Rate: |
2.56 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$170,000 |
List Status: |
Not Listed |
