lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers

40 Vista Lago Portfolio

  • house40 Homes
  • dollar$5,500,000
  • area1300 SF
  • calender2014

Starting Bid

$5,500,000

Register to Bid
*Please login before submitting an offer

Selected Profile

0

Selected Portfolio Price

$0

$

heartFavourites heartSave

%
Days
Days

Marketplace Fee: + 0.75% Transanction Fee (min $37.5k)

Profit & Loss
GrossRevenue Income
$612,960
Operating Expenses
$110,000
Net Operating Income
$1,277
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
40
Price & Cash Flow
Total
$5,500,000
Average
$137,500
Gross Yield
11.14%

Download Documents

lock

Documents is locked

Unlock to View Documents

Select & Bid
ID
CITY
ZIP
TYPE
BUILT
SQFT
BED
BATH
LEASE $
LEASE EXPIRES
ARV
MARKET RENT
PRICE
GROSS YIELD
1
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
VACANT
$112,000
$1,325
$137,500
11.56%
2
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
12/31/2017
$112,000
$1,325
$137,500
11.56%
3
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
7/31/2019
$112,000
$1,325
$137,500
11.56%
4
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
5/31/2019
$112,000
$1,325
$137,500
11.56%
5
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
7/31/2019
$112,000
$1,325
$137,500
11.56%
6
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
VACANT
$112,000
$1,325
$137,500
11.56%
7
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
6/30/2019
$112,000
$1,325
$137,500
11.56%
8
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
6/30/2019
$112,000
$1,325
$137,500
11.56%
9
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
6/30/2019
$112,000
$1,325
$137,500
11.56%
10
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
2/28/2019
$112,000
$1,325
$137,500
11.56%
11
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
4/30/2019
$112,000
$1,325
$137,500
11.56%
12
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
10/31/2018
$112,000
$1,325
$137,500
11.56%
13
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
5/31/2019
$112,000
$1,325
$137,500
11.56%
14
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
8/31/2019
$112,000
$1,325
$137,500
11.56%
15
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
7/31/2019
$112,000
$1,325
$137,500
11.56%
16
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,325
6/30/2019
$112,000
$1,325
$137,500
11.56%
17
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
8/31/2018
$112,000
$1,325
$137,500
11.3%
18
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
11/30/2018
$112,000
$1,325
$137,500
11.3%
19
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
4/30/2019
$112,000
$1,325
$137,500
11.3%
20
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
8/31/2019
$112,000
$1,325
$137,500
11.3%
21
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
8/31/2019
$112,000
$1,325
$137,500
11.3%
22
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
7/31/2019
$112,000
$1,325
$137,500
11.3%
23
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
10/31/2018
$112,000
$1,325
$137,500
11.3%
24
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
7/31/2019
$112,000
$1,325
$137,500
11.3%
25
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
1/31/2019
$112,000
$1,325
$137,500
11.3%
26
Tyler
75709
Half-Duplex
2014
0
3
2
$1,295
11/30/2018
$0
$0
$137,500
11.3%
27
Tyler
75709
Half-Duplex
2014
0
3
2
$1,295
7/31/2019
$0
$0
$137,500
11.3%
28
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,295
6/30/2018
$0
$0
$137,500
11.3%
29
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
11/30/2018
$0
$0
$137,500
10.43%
30
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
3/31/2019
$0
$0
$137,500
10.43%
31
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
4/30/2019
$0
$0
$137,500
10.43%
32
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
6/30/2019
$0
$0
$137,500
10.43%
33
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
8/31/2019
$0
$0
$137,500
10.43%
34
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
6/30/2019
$0
$0
$137,500
10.43%
35
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
1/31/2019
$0
$0
$137,500
10.43%
36
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
7/31/2019
$0
$0
$137,500
10.43%
37
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
5/31/2019
$0
$0
$137,500
10.43%
38
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
6/30/2015
$0
$0
$137,500
10.43%
39
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
4/30/2019
$0
$0
$137,500
10.43%
40
Tyler
75709
Half-Duplex
2014
1,300
3
2
$1,195
4/30/2019
$0
$0
$137,500
10.43%
Average
1,300
3
2
$1,277
$70,000
$828
$137,500
11.14%
Total
49,400
120
80
$51,080
$2,800,000
$33,125
$5,500,000