Buy & Flip |
|
$1,770Net Profit |
0.21%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 | $880,000 | $817,250 | $13,108 | $49,642 | 6.07% |
| 1 | $880,000 | $819,221 | $19,115 | $41,664 | 5.09% |
| 2 | $880,000 | $821,192 | $25,123 | $33,685 | 4.10% |
| 3 | $880,000 | $823,163 | $31,130 | $25,707 | 3.12% |
| 4 | $880,000 | $825,134 | $37,138 | $17,728 | 2.15% |
| 5 | $880,000 | $827,106 | $43,146 | $9,749 | 1.18% |
| 6 | $880,000 | $829,077 | $49,153 | $1,770 | 0.21% |
| 7 | $880,000 | $831,048 | $55,161 | $-6,209 | -0.75% |
| 8 | $880,000 | $833,019 | $61,169 | $-14,188 | -1.70% |
| 9 | $880,000 | $834,990 | $67,176 | $-22,166 | -2.65% |
| 10 | $880,000 | $836,961 | $73,184 | $-30,145 | -3.60% |
| 11 | $880,000 | $838,932 | $79,191 | $-38,123 | -4.54% |
| 12 | $880,000 | $840,903 | $85,199 | $-46,102 | -5.48% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
5.71%Cash-on-Cash Return Annually |
$3,181Avg. 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: |
Multi-Family |
|
Bed(s): |
2 |
|
Full-Bath(s): |
0 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
3863 |
|
Lot Size: |
5000 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$675,000 |
List Status: |
Active |
MLS Number: |
89563754 |
Days on Market: |
67 |
This historical home has high ceilings & original hardwoods. Great investment property for owner/occupant or investor - Four units - Main house in front with 3 income producing rental units in back (#1-2,080 SF, #2-720 SF, #3-720 SF, #4-studio ~350SF). All units have full size washer/dryers inside. Total 3,863 living space. Lovely wood deck in back shared with tenants. No maintenance fee required. On site parking for 4-5 vehicles is great for tenants as well. Close to shops and Downtown.
