Estimated ARV: $310,000 – $330,000
Estimated Rehab: $40,000
Tax: $14,804, Estimated GOI: $35,208
Estimated NOI: $20,404, Cap Rate: 10%
Estimated Gross Profit: $85,000
Acquisition Cost: $185,000
*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.