Buy & Flip |
|
$88,008Net Profit |
13.05%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 | $800,000 | $666,160 | $5,341 | $128,499 | 19.29% |
| 1 | $800,000 | $667,568 | $10,681 | $121,751 | 18.24% |
| 2 | $800,000 | $668,976 | $16,022 | $115,002 | 17.19% |
| 3 | $800,000 | $670,384 | $21,362 | $108,254 | 16.15% |
| 4 | $800,000 | $671,792 | $26,703 | $101,505 | 15.11% |
| 5 | $800,000 | $673,200 | $32,043 | $94,757 | 14.08% |
| 6 | $800,000 | $674,608 | $37,384 | $88,008 | 13.05% |
| 7 | $800,000 | $676,015 | $42,724 | $81,261 | 12.02% |
| 8 | $800,000 | $677,423 | $48,065 | $74,512 | 11% |
| 9 | $800,000 | $678,831 | $53,405 | $67,764 | 9.98% |
| 10 | $800,000 | $680,239 | $58,746 | $61,015 | 8.97% |
| 11 | $800,000 | $681,647 | $64,086 | $54,267 | 7.96% |
| 12 | $800,000 | $683,055 | $69,427 | $47,518 | 6.96% |
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: |
2210 |
|
Lot Size: |
7080 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$399,000 |
List Status: |
Sold |
MLS Number: |
5002283 |
Days on Market: |
204 |
Drive by only. Please do not disturb the tenants or walk the property without permission. Home is being sold for lot value. Large lot for sale, 7,080 SQ FT. Measurements are front/back 60 FT and sides are 118 FT. There will be no showings of the home without a written offer first. All showings will be scheduled through listing agent. Buyer will need to purchase new survey. Home is being sold as is. Seller will not make any repairs since no value for the home was calculated into the price.
