Estimated ARV: $200,000 – $220,000
Estimated Rehab: $50,000
Tax: $3,410, Estimated GOI: $3,410
Estimated NOI: $7,704, Cap Rate: 8%
Estimated Gross Profit: $25,000
Acquisition Cost: $125,000
*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.