Buy & Flip |
|
$178,270Net Profit |
20.43%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 | $865,370 | $13,066 | $221,564 | 25.60% |
| 1 | $1,100,000 | $866,597 | $19,054 | $214,349 | 24.73% |
| 2 | $1,100,000 | $867,825 | $25,042 | $207,133 | 23.87% |
| 3 | $1,100,000 | $869,052 | $31,031 | $199,917 | 23% |
| 4 | $1,100,000 | $870,280 | $37,019 | $192,701 | 22.14% |
| 5 | $1,100,000 | $871,507 | $43,007 | $185,486 | 21.28% |
| 6 | $1,100,000 | $872,734 | $48,996 | $178,270 | 20.43% |
| 7 | $1,100,000 | $873,962 | $54,984 | $171,054 | 19.57% |
| 8 | $1,100,000 | $875,189 | $60,973 | $163,838 | 18.72% |
| 9 | $1,100,000 | $876,417 | $66,961 | $156,622 | 17.87% |
| 10 | $1,100,000 | $877,644 | $72,949 | $149,407 | 17.02% |
| 11 | $1,100,000 | $878,871 | $78,938 | $142,191 | 16.18% |
| 12 | $1,100,000 | $880,099 | $84,926 | $134,975 | 15.34% |
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): |
0 |
|
Full-Bath(s): |
0 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
2402 |
|
Lot Size: |
19473 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$299,000 |
List Status: |
Sold |
MLS Number: |
97860501 |
Days on Market: |
132 |
ALMOST a half of an acre in prime Meyerland Section 4 location! 19,473 sf lot - .447 acre! (per HCAD)! LOWEST PRICE PER LOT S.F. in this section! PRICED TO SELL! ONLY $14.63 per lot sf. Compare that to the average of $25.22 per sf average of sold (lot or lot value) over the last 12 months in this area! New construction all around! Perfect lot for building your dream home with plenty of room for a pool or for the dogs to run! Sold for lot value only - seller will make no repairs - no showings of interior of house. Easy access to 610, Medical Center, Galleria, Downtown. Walking distance to Meyerland Plaza. Previously flooded. Back lot line measures 114'; West side 131'; East side 201' (per HCAD). Flood control construction already well underway on Braes Bayou. Buy now before bayou construction finishes - prices will surely skyrocket!
