lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers

29 Everglade Portfolio

  • house29 Homes
  • dollar$5,749,998
  • area1486 SF
  • calender1966

Starting Bid

$5,749,998

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
$440,640
Operating Expenses
$115,002
Net Operating Income
$1,267
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
29
Price & Cash Flow
Total
$5,749,998
Average
$198,276
Gross Yield
7.84%

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
Dallas
75227
SingleFamily
1994
1,486
3
2.0
$1,350
MTM
$219,000
$1,550
$180,809
8.96%
2
Dallas
75227
SingleFamily
1966
1,556
3
2.0
$1,400
MTM
$243,000
$1,650
$189,326
8.87%
3
Dallas
75227
SingleFamily
1986
1,627
3
2.0
$1,400
MTM
$216,000
$1,550
$198,209
8.48%
4
Dallas
75227
SingleFamily
1985
1,761
3
2.0
$1,500
29/02/2020
$247,000
$1,695
$214,270
8.4%
5
Dallas
75227
SingleFamily
1966
1,849
3
2.0
$1,450
MTM
$256,000
$1,695
$224,977
7.73%
6
Dallas
75227
SingleFamily
1972
1,910
3
3.0
$1,300
MTM
$299,000
$1,795
$232,399
6.71%
7
Dallas
75227
SingleFamily
1966
2,068
3
2.0
$1,400
MTM
$299,000
$1,852
$251,624
6.68%
8
Dallas
75227
SingleFamily
1981
2,278
4
2.0
$1,500
31/12/2019
$264,000
$1,750
$277,176
6.49%
9
Dallas
75227
SingleFamily
1970
2,295
3
2.0
$1,500
31/01/2020
$291,000
$1,750
$279,244
6.45%
10
Dallas
75227
SingleFamily
1971
2,007
4
2.0
$1,570
MTM
$268,000
$1,750
$279,366
6.74%
11
Dallas
75227
SingleFamily
1958
1,158
3
2.0
$1,300
31/12/2019
$153,000
$1,345
$135,789
11.49%
12
Dallas
75227
SingleFamily
1953
1,225
3
1.5
$1,100
MTM
$149,000
$1,349
$138,101
9.56%
13
Dallas
75227
SingleFamily
1987
1,232
3
2.0
$1,100
MTM
$129,000
$1,350
$149,782
8.81%
14
Dallas
75227
SingleFamily
1953
1,296
3
1.0
$1,100
MTM
$147,000
$1,314
$157,691
8.37%
15
Dallas
75227
SingleFamily
1953
1,355
3
2.0
$1,200
MTM
$190,000
$1,400
$164,870
8.73%
16
Dallas
75227
SingleFamily
1955
1,464
3
2.0
$1,100
MTM
$165,000
$1,315
$178,132
7.41%
17
Dallas
75227
SingleFamily
1953
1,869
3
1.0
$1,100
MTM
$177,000
$1,343
$178,741
7.38%
18
Dallas
75227
SingleFamily
1952
1,602
3
1.0
$1,050
MTM
$181,000
$1,360
$188,110
6.7%
19
Dallas
75227
SingleFamily
1954
1,554
3
1.0
$1,300
MTM
$175,000
$1,350
$189,083
8.25%
20
Dallas
75227
SingleFamily
1954
1,673
3
2.0
$1,300
MTM
$189,000
$1,425
$203,562
7.66%
21
Dallas
75227
SingleFamily
1958
1,758
3
2.0
$1,000
MTM
$192,000
$1,495
$213,905
5.61%
22
Dallas
75217
SingleFamily
1958
1,322
3
1.5
$1,100
MTM
$153,000
$1,345
$160,854
8.21%
23
Dallas
75217
SingleFamily
1957
1,428
3
2.0
$1,200
MTM
$165,000
$1,333
$173,752
8.29%
24
Dallas
75217
SingleFamily
1955
1,464
3
1.5
$1,300
29/02/2020
$172,000
$1,350
$178,132
8.76%
25
Dallas
75217
SingleFamily
1954
1,252
3
2.0
$1,100
MTM
$151,000
$1,350
$187,136
7.05%
26
Dallas
75217
SingleFamily
2001
1,540
3
2.0
$1,250
MTM
$179,000
$1,360
$187,380
8.01%
27
Dallas
75217
SingleFamily
2002
1,586
3
2.0
$1,350
MTM
$181,000
$1,400
$192,977
8.39%
28
Dallas
75217
SingleFamily
1957
1,616
3
2.0
$1,300
MTM
$170,000
$1,350
$196,384
7.94%
29
Dallas
75217
SingleFamily
1955
1,272
3
$1,100
MTM
$164,000
$1,450
$248,217
5.32%
Average
1,604
3
2
$1,266
$199,448
$1,483
$198,276
7.84%
Total
46,503
89
50
$36,720
$5,784,000
$43,021
$5,749,998