Estimated ARV: $320,000 – $340,000
Estimated Rehab: $90,000
Tax: $5,546, Estimated GOI: $35,208
Estimated NOI: $26,662 Cap Rate: 21%
Estimated Gross Profit: $105,000
Acquisition Cost: $125,000
*Acquisition Cost: Acquisition cost is the cost to purchase the deal (contract & respective property) excluding closing costs.
*Need funding? Ask us for a introduction to one of our lenders.