Buy & Flip |
|
$136,624Net Profit |
12.53%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 | $1,300,000 | $1,077,000 | $19,427 | $203,573 | 18.90% |
| 1 | $1,300,000 | $1,079,254 | $28,330 | $192,416 | 17.83% |
| 2 | $1,300,000 | $1,081,509 | $37,234 | $181,257 | 16.76% |
| 3 | $1,300,000 | $1,083,763 | $46,138 | $170,099 | 15.70% |
| 4 | $1,300,000 | $1,086,017 | $55,042 | $158,941 | 14.64% |
| 5 | $1,300,000 | $1,088,271 | $63,946 | $147,783 | 13.58% |
| 6 | $1,300,000 | $1,090,526 | $72,850 | $136,624 | 12.53% |
| 7 | $1,300,000 | $1,092,780 | $81,754 | $125,466 | 11.48% |
| 8 | $1,300,000 | $1,095,034 | $90,657 | $114,309 | 10.44% |
| 9 | $1,300,000 | $1,097,288 | $99,561 | $103,151 | 9.40% |
| 10 | $1,300,000 | $1,099,543 | $108,465 | $91,992 | 8.37% |
| 11 | $1,300,000 | $1,101,797 | $117,369 | $80,834 | 7.34% |
| 12 | $1,300,000 | $1,104,051 | $126,273 | $69,676 | 6.31% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
-13.87%Cash-on-Cash Return Annually |
$-9,841Avg. 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: |
Multi-Family |
|
Bed(s): |
0 |
|
Full-Bath(s): |
0 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
4516 |
|
Lot Size: |
9375 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$849,000 |
List Status: |
Active |
MLS Number: |
80965214 |
Days on Market: |
286 |
Wonderful opportunity to utilize a charming original Heights building for rental income or office build out potential. Located on Heights Boulevard, this property can be a rare opportunity for a local business to have great street frontage located in the heart of the Heights.
