Estimated ARV: $400,000 – $420,000
Estimated Rehab: $27,000
Tax: $9,750, Estimated GOI: $24,876
Estimated NOI: $13,126, Cap Rate: 4%
Estimated Gross Profit: $13,000
Acquisition Cost: $360,000
*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.