Estimated ARV: $350,000 – $370,000
Estimated Rehab: $90,000
Tax: $7,366, Estimated GOI: $35,208
Estimated NOI: $25,842, Cap Rate: 14%
Acquisition Cost: $180,000
*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.