Buy & Flip |
|
$75,176Net Profit |
7.71%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 | $1,100,000 | $968,300 | $18,965 | $112,735 | 11.64% |
| 1 | $1,100,000 | $969,502 | $24,022 | $106,476 | 10.98% |
| 2 | $1,100,000 | $970,705 | $29,080 | $100,215 | 10.32% |
| 3 | $1,100,000 | $971,907 | $34,137 | $93,956 | 9.67% |
| 4 | $1,100,000 | $973,110 | $39,194 | $87,696 | 9.01% |
| 5 | $1,100,000 | $974,312 | $44,252 | $81,436 | 8.36% |
| 6 | $1,100,000 | $975,515 | $49,309 | $75,176 | 7.71% |
| 7 | $1,100,000 | $976,717 | $54,366 | $68,917 | 7.06% |
| 8 | $1,100,000 | $977,920 | $59,424 | $62,656 | 6.41% |
| 9 | $1,100,000 | $979,122 | $64,481 | $56,397 | 5.76% |
| 10 | $1,100,000 | $980,325 | $69,539 | $50,137 | 5.11% |
| 11 | $1,100,000 | $981,527 | $74,596 | $43,877 | 4.47% |
| 12 | $1,100,000 | $982,729 | $79,653 | $37,618 | 3.83% |
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): |
2 |
|
Full-Bath(s): |
1 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
1173 |
|
Lot Size: |
6070 |
|
Tax Rate: |
2.5256 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$320,000 |
List Status: |
Sold |
MLS Number: |
11254266 |
Days on Market: |
67 |
Move-in ready! Charming and quaint home in wonderful Garden Oaks location. Ideal rental investment or reside in now as you plan your new construction. Pine wood floors throughout & tile in kitchen and bath. Ample cabinetry and Silestone counter space in kitchen. 2 Bedroom+Extra Room/1Bath/1GAR & CP. AC coil replaced & R-22 conversion in 6/2017 & condenser unit in 8/2014. Exterior work by Handyman 9/2018 ($2,800). Also available for lease at $1,750 per month. For lease: ML#36218397
