Estimated ARV: $270,000 – $290,000
Estimated Rehab: $40,000
Tax: $5780, Estimated GOI: $29,660
Estimated NOI: $22,032, Cap Rate: 11%
Estimated Gross Profit: $41,000
Acquisition Cost: $189,000
*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.