Estimated ARV: $550,000 – $570,000
Estimated Rehab: $26,500
Tax: $12,111, Estimated GOI: $33,000
Estimated NOI: $18,889, Cap Rate: 4%
Estimated Gross Profit: $83,500
Acquisition Cost: $440,000
*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.