Buy & Flip |
|
$30,554Net Profit |
5.12%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 | $650,000 | $590,970 | $8,885 | $50,145 | 8.49% |
| 1 | $650,000 | $592,351 | $12,402 | $45,247 | 7.64% |
| 2 | $650,000 | $593,731 | $15,919 | $40,350 | 6.80% |
| 3 | $650,000 | $595,112 | $19,436 | $35,452 | 5.96% |
| 4 | $650,000 | $596,492 | $22,954 | $30,554 | 5.12% |
| 5 | $650,000 | $597,873 | $26,471 | $25,656 | 4.29% |
| 6 | $650,000 | $599,253 | $29,988 | $20,759 | 3.46% |
| 7 | $650,000 | $600,634 | $33,505 | $15,861 | 2.64% |
| 8 | $650,000 | $602,014 | $37,022 | $10,964 | 1.82% |
| 9 | $650,000 | $603,395 | $40,539 | $6,066 | 1.01% |
| 10 | $650,000 | $604,776 | $44,056 | $1,168 | 0.19% |
| 11 | $650,000 | $606,156 | $47,573 | $-3,729 | -0.62% |
| 12 | $650,000 | $607,537 | $51,090 | $-8,627 | -1.42% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
77.04%Cash-on-Cash Return Annually |
$13,730Avg. 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
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
-31.67%Cash-on-Cash Return Annually |
$-14,045Avg. 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): |
2 |
|
Half-Bath(s): |
1 |
|
Building Sqft: |
2507 |
|
Lot Size: |
3375 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$499,000 |
List Status: |
Sold |
MLS Number: |
93350239 |
Days on Market: |
76 |
Now available on of the Nadine Lofts. Contemporary design with great architectural lines designed for energy efficiency. Two bedrooms down plus kitchenette open to outside patio & fenced yard. Ideal space for an office. Concrete floors down, hickory floors on 2nd floor. Second floor has soaring ceilings, lots of natural light, fireplace and an inviting screened porch. Flexible spaces offer unique entertaining possibilities as well as places to relax. Kitchen opens to dining room with pass through and breakfast bar. Third floor master suite overlooks 2nd floor porch. Area off master bedroom ideal for exercise master, reading or study nook. Fenced back yard for outdoor activities. Gated entry. Great location.
