4205 Rusk Street, Houston, TX 77023

Contact Agent

agent-logo.png

Michael Stavinoha

EXP Realty LLC
michaels@shapingrealestate.com
979) 320-4303

More Listings by this Agent

4205 Rusk Street

Houston, TX 77023

$219,727

  • Sold
  • |
  • Single-Family
  • |
  • 309 Days on Market
  • BF
    Buy & Flip
  • 3 Bed(s)
  • 1 Full Bath(s)
4 Analysis Report(s) Available

Contact Agent

agent-logo.png

Michael Stavinoha

EXP Realty LLC
michaels@shapingrealestate.com
979) 320-4303

Realtor Analysis

Buy & Flip (4)

View Detailed PDF Report

Buy & Flip

$120,893

Net Profit

35.66%

ROI

Overview

Total Cash Investment

$339,056

Holding Period

6 Months

Rehab/Renovation Costs

$80,000

After Repair Value (ARV)

$480,000

Financing Type

Hard/Private Money

Risk Level

Very Low

Investment Performance

Net Profit

$120,893

Annualized ROI

$71.32%

Return-On-Investment

35.66%

Holding Costs

Total Loan Cost

$20,051

Monthly Loan Interest

$2,451

Cost Per Month

$3,426.70

Cost Per Week

$856.67

Cost Per Day

$122.38

Cost of Points

$5,347

Monthly Expenses

$976

Project Timetable

Month

Arv

Total Cash Investment

Total Loan Cost

Net Profit

Roi

0 $480,000 $333,200 $5,347 $141,453 42.45%
1 $480,000 $334,176 $7,797 $138,027 41.30%
2 $480,000 $335,152 $10,248 $134,600 40.16%
3 $480,000 $336,128 $12,699 $131,173 39.02%
4 $480,000 $337,104 $15,149 $127,747 37.90%
5 $480,000 $338,080 $17,600 $124,320 36.77%
6 $480,000 $339,056 $20,051 $120,893 35.66%
7 $480,000 $340,032 $22,501 $117,467 34.55%
8 $480,000 $341,009 $24,952 $114,039 33.44%
9 $480,000 $341,985 $27,402 $110,613 32.34%
10 $480,000 $342,961 $29,853 $107,186 31.25%
11 $480,000 $343,937 $32,304 $103,759 30.17%
12 $480,000 $344,913 $34,754 $100,333 29.09%

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Buy & Flip

$120,893

Net Profit

35.66%

ROI

Overview

Total Cash Investment

$339,056

Holding Period

6 Months

Rehab/Renovation Costs

$80,000

After Repair Value (ARV)

$480,000

Financing Type

Hard/Private Money

Risk Level

Very Low

Investment Performance

Net Profit

$120,893

Annualized ROI

$71.32%

Return-On-Investment

35.66%

Holding Costs

Total Loan Cost

$20,051

Monthly Loan Interest

$2,451

Cost Per Month

$3,426.70

Cost Per Week

$856.67

Cost Per Day

$122.38

Cost of Points

$5,347

Monthly Expenses

$976

Project Timetable

Month

Arv

Total Cash Investment

Total Loan Cost

Net Profit

Roi

0 $480,000 $333,200 $5,347 $141,453 42.45%
1 $480,000 $334,176 $7,797 $138,027 41.30%
2 $480,000 $335,152 $10,248 $134,600 40.16%
3 $480,000 $336,128 $12,699 $131,173 39.02%
4 $480,000 $337,104 $15,149 $127,747 37.90%
5 $480,000 $338,080 $17,600 $124,320 36.77%
6 $480,000 $339,056 $20,051 $120,893 35.66%
7 $480,000 $340,032 $22,501 $117,467 34.55%
8 $480,000 $341,009 $24,952 $114,039 33.44%
9 $480,000 $341,985 $27,402 $110,613 32.34%
10 $480,000 $342,961 $29,853 $107,186 31.25%
11 $480,000 $343,937 $32,304 $103,759 30.17%
12 $480,000 $344,913 $34,754 $100,333 29.09%

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Buy & Flip

$163,417

Net Profit

51.62%

ROI

Overview

Total Cash Investment

$316,583

Holding Period

6 Months

Rehab/Renovation Costs

$80,000

After Repair Value (ARV)

$480,000

Financing Type

Cash

Risk Level

Very Low

Investment Performance

Net Profit

$163,417

Annualized ROI

$103.24%

Return-On-Investment

51.62%

Holding Costs

Total Loan Cost

$0

Monthly Loan Interest

$0

Cost Per Month

$813.76

Cost Per Week

$203.44

Cost Per Day

$29.06

Cost of Points

$0

Monthly Expenses

$814

Project Timetable

Month

Arv

Total Cash Investment

Net Profit

Roi

0 $480,000 $311,700 $168,300 53.99%
1 $480,000 $312,514 $167,486 53.59%
2 $480,000 $313,328 $166,672 53.19%
3 $480,000 $314,141 $165,859 52.80%
4 $480,000 $314,955 $165,045 52.40%
5 $480,000 $315,769 $164,231 52.01%
6 $480,000 $316,583 $163,417 51.62%
7 $480,000 $317,396 $162,604 51.23%
8 $480,000 $318,210 $161,790 50.84%
9 $480,000 $319,024 $160,976 50.46%
10 $480,000 $319,838 $160,162 50.08%
11 $480,000 $320,651 $159,349 49.70%
12 $480,000 $321,465 $158,535 49.32%

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

View Detailed PDF Report

Buy & Flip

$162,446

Net Profit

54.18%

ROI

Overview

Total Cash Investment

$299,816

Holding Period

6 Months

Rehab/Renovation Costs

$80,000

After Repair Value (ARV)

$480,000

Financing Type

Hard/Private Money

Risk Level

Very Low

Investment Performance

Net Profit

$162,446

Annualized ROI

$108.36%

Return-On-Investment

54.18%

Holding Costs

Total Loan Cost

$17,738

Monthly Loan Interest

$2,168

Cost Per Month

$3,004.07

Cost Per Week

$751.02

Cost Per Day

$107.29

Cost of Points

$4,730

Monthly Expenses

$836

Project Timetable

Month

Arv

Total Cash Investment

Total Loan Cost

Net Profit

Roi

0 $480,000 $294,800 $4,730 $180,470 61.22%
1 $480,000 $295,636 $6,898 $177,466 60.03%
2 $480,000 $296,472 $9,066 $174,462 58.85%
3 $480,000 $297,308 $11,234 $171,458 57.67%
4 $480,000 $298,144 $13,402 $168,454 56.50%
5 $480,000 $298,980 $15,570 $165,450 55.34%
6 $480,000 $299,816 $17,738 $162,446 54.18%
7 $480,000 $300,652 $19,906 $159,442 53.03%
8 $480,000 $301,489 $22,074 $156,437 51.89%
9 $480,000 $302,325 $24,242 $153,433 50.75%
10 $480,000 $303,161 $26,410 $150,429 49.62%
11 $480,000 $303,997 $28,578 $147,425 48.50%
12 $480,000 $304,833 $30,746 $144,421 47.38%

Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more

Rental (0)

More Listings by this Agent

Property Details

Property Type:

Single-Family

Bed(s):

3

Full-Bath(s):

1

Half-Bath(s):

0

Building Sqft:

Lot Size:

5000

Tax Rate:

2.6764

County:

Harris

Listing Information

List Price:

$219,727

List Status:

Sold

MLS Number:

23419032

Days on Market:

309

Property Description

This craftsman style home is located in the heart of Houston with easy access to Downtown. Features include wood flooring and built in shelves over a brick exposed fireplace to enjoy those cozy nights in. It invites you in with its high ceilings and crown molding, if you love that eclectic feel. Adding to its character, it also comes with new updates such as a completely redone driveway, new paint inside and out, Central A/C and an updated kitchen with and bathroom with lovely granite tile. This could be the home for you!