Buy & Flip |
|
$87,816Net Profit |
15.22%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 | $700,000 | $570,200 | $12,569 | $117,231 | 20.56% |
| 1 | $700,000 | $571,332 | $16,340 | $112,328 | 19.66% |
| 2 | $700,000 | $572,463 | $20,111 | $107,426 | 18.77% |
| 3 | $700,000 | $573,595 | $23,882 | $102,523 | 17.87% |
| 4 | $700,000 | $574,726 | $27,652 | $97,622 | 16.99% |
| 5 | $700,000 | $575,858 | $31,423 | $92,719 | 16.10% |
| 6 | $700,000 | $576,990 | $35,194 | $87,816 | 15.22% |
| 7 | $700,000 | $578,121 | $38,965 | $82,914 | 14.34% |
| 8 | $700,000 | $579,253 | $42,736 | $78,011 | 13.47% |
| 9 | $700,000 | $580,384 | $46,506 | $73,110 | 12.60% |
| 10 | $700,000 | $581,516 | $50,277 | $68,207 | 11.73% |
| 11 | $700,000 | $582,648 | $54,048 | $63,304 | 10.86% |
| 12 | $700,000 | $583,779 | $57,819 | $58,402 | 10% |
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: |
1286 |
|
Lot Size: |
5000 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$325,000 |
List Status: |
Active |
MLS Number: |
2257522 |
Days on Market: |
118 |
Located in the Houston Heights area near downtown, this property offers an amazing opportunity for location. Rehab the existing home or start over with your dream property. Call today for your private tour, you do not want to miss your chance to have a property with this location! Home did NOT flood in Harvey!
