Estimated ARV: $280,000 – $300,000
Estimated Rehab: $35,000
Tax: $8,751, Estimated GOI: $37,608
Estimated NOI: $26,857, Cap Rate: 15%
Estimated Gross Profit: $65,000
Acquisition Cost: $180,000
*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.