Estimated ARV: $580,000 – $600,000
Estimated Rehab: $65,000
Tax: $10,803, Estimated GOI: $94,644
Estimated NOI: $81,841, Cap Rate: 23%
Estimated Gross Profit: $155,000
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.