Estimated ARV: $400,000 – $420,000
Estimated Rehab: $16,000
Tax: $4,883, Estimated GOI: $23,076
Estimated NOI: $16,193, Cap Rate: 5%
Estimated Gross Profit: $59,000
Acquisition Cost: $325,000
*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.