Buy & Flip |
|
$66,732Net Profit |
24.97%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 | $350,000 | $262,699 | $2,461 | $84,840 | 32.30% |
| 1 | $350,000 | $263,461 | $4,717 | $81,822 | 31.06% |
| 2 | $350,000 | $264,223 | $6,973 | $78,804 | 29.82% |
| 3 | $350,000 | $264,985 | $9,229 | $75,786 | 28.60% |
| 4 | $350,000 | $265,747 | $11,485 | $72,768 | 27.38% |
| 5 | $350,000 | $266,509 | $13,741 | $69,750 | 26.17% |
| 6 | $350,000 | $267,271 | $15,997 | $66,732 | 24.97% |
| 7 | $350,000 | $268,033 | $18,253 | $63,714 | 23.77% |
| 8 | $350,000 | $268,795 | $20,510 | $60,695 | 22.58% |
| 9 | $350,000 | $269,557 | $22,766 | $57,677 | 21.40% |
| 10 | $350,000 | $270,319 | $25,022 | $54,659 | 20.22% |
| 11 | $350,000 | $271,081 | $27,278 | $51,641 | 19.05% |
| 12 | $350,000 | $271,843 | $29,534 | $48,623 | 17.89% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
73.77%Cash-on-Cash Return Annually |
$10,578Avg. 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): |
4 |
|
Full-Bath(s): |
2 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
2446 |
|
Lot Size: |
24002 |
|
Tax Rate: |
2.10557 |
|
County: |
Matagorda |
Listing Information |
|
List Price: |
$154,999 |
List Status: |
Active |
MLS Number: |
34019375 |
Days on Market: |
268 |
Home is located in the heart of Markham Texas with active rental income! Located on a huge lot that can be converted in to another home or storage! Currently has a tenant on month to month with an option for the new owner to create a new lease. Sold AS IS, WHERE IS.Please contact agent for more information! Tenant Occupied..No Flooding! Amazing Investment opportunity in an area with strong economic growth!
