Estimated ARV: $480,000 – $500,000
Estimated Rehab: $40,000
Tax: $6,474, Estimated GOI: $22,788
Estimated NOI: $14,314, Cap Rate: 4%
Estimated Gross Profit: $75,000
Acquisition Cost: $365,000
*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.