Projected Financial: The following pro-forma is based on stabilized property occupancy. Expenses and profit were derived from market research. Option #1: Passive Income Rental Investment Type Cost Wholesale Price $36,000.00 Turnkey Rehab Cost $60,000.00 Estimated Closing Cost $1,080.00 Total Initial Investments $97,080.00 Rental Cash Flow (Yearly) Cap Rate: 12% Rental Income @ 1300/MO $15,600.00 Vacancy/Maintenance(One Month Rent) $1,300.00 Utilities (Water Bill) Tenant Pays Accounting $125.00 Landscaping $150.00 Estimated Insurance $300.00 Estimated Taxes $2027.00 Total Yearly NOI: $11,698.00 Projected Financial: The following pro-forma is based on stabilized property occupancy. Expenses and profit were derived from market research. Option #2 Fix & Flip Investment Type Cost Wholesale Price $36,000.00 Fix & Flip Rehab $60,000.00 Estimated Closing Cost $1,080.00 Estimated Holding Cost $1,440.00 Estimated Selling Cost(3% of ARV) $4,200.00 Total Estimated Investment: $102,720.00 Net Profit Calculation: Estimated After Repair Value $140,000.00 Total Estimated Investments $102,720.00 Projected Net Profit $37,280.00
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
