lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers

24 Gateway Portfolio

  • house24 Homes
  • dollar$3,904,700
  • area1940 SF
  • calender2013

Starting Bid

$3,904,700

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
$384,660
Operating Expenses
$78,094
Net Operating Income
$1,336
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
24
Price & Cash Flow
Total
$3,904,700
Average
$162,696
Gross Yield
10.82%

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
Granbury
76049
MultiFamily2To4
2009
1,940
2
1.0
$600
3/31/2018
$305,000
$1,200
88300
8.15%
2
Granbury
76049
SingleFamily
2010
1,101
2
1.0
$600
$210,000
$1,200
88300
8.15%
3
Granbury
76049
MultiFamily2To4
2010
1,101
2
1.0
$600
$198,000
$1,100
88300
8.15%
4
Granbury
76049
MultiFamily2To4
2010
1,101
2
1.0
$1,790
7/31/2018
$244,000
$1,150
$264,900
8.11%
5
Granbury
76049
Townhouse
2018
1,951
3
2.0
$0
$254,000
$10
$0
0%
6
Granbury
76049
SingleFamily
2015
1,706
4
2
$1,545
Month - Month
$258,000
$1,695
$199,900
9.27%
7
Granbury
76049
SingleFamily
2016
1,780
4
2.0
$1,645
8/31/2017
$253,000
$1,675
$209,900
9.4%
8
Granbury
76049
SingleFamily
2015
1,669
4
2
$1,645
4/30/2018
$261,000
$1,600
69300
28.48%
9
Granbury
76049
SingleFamily
2016
1,535
3
2.0
$1,495
6/30/2018
$250,000
$1,450
69300
25.89%
10
Granbury
76049
SingleFamily
2016
1,725
4
2.0
$1,675
2/28/2018
$254,000
$1,475
69300
29%
11
Granbury
76049
SingleFamily
2011
1,776
3
2
$1,340
Month - Month
$281,000
$1,800
$189,000
8.51%
12
Granbury
76049
SingleFamily
2016
2,007
4
2
$1,875
4/30/2018
$349,000
$2,195
$249,900
9%
13
Granbury
76048
SingleFamily
2016
1,725
3
2.0
$1,645
4/30/2018
$266,000
$1,675
$205,000
9.63%
14
Granbury
76048
SingleFamily
2014
1,631
3
2
$1,495
4/30/2018
$252,000
$1,595
$199,900
8.97%
15
Granbury
76048
SingleFamily
2012
1,531
3
2
$1,350
Month to Month
$248,000
$1,595
$189,900
8.53%
16
Granbury
76049
SingleFamily
2014
2,016
4
2.0
$1,645
Month - Month
$292,000
$1,850
$239,900
8.23%
17
Granbury
76049
SingleFamily
2012
888
2
1
$795
6/30/2018
$136,000
$1,050
$115,000
8.3%
18
Granbury
76049
SingleFamily
2012
888
2
1
$895
3/31/2018
$137,000
$1,050
$115,000
9.34%
19
Granbury
76048
SingleFamily
2006
2,230
3
2.0
$1,495
Month - Month
$288,000
$1,800
$209,000
8.58%
20
Granbury
76049
SingleFamily
2009
1,724
4
2
$1,495
Month - Month
$264,000
$1,695
$229,900
7.8%
21
Granbury
76049
SingleFamily
2015
2,031
4
2
$1,645
3/31/2018
$330,000
$2,200
$229,000
8.62%
22
Granbury
76049
SingleFamily
2015
2,010
4
2
$1,695
Month - Month
$313,000
$2,200
$229,900
8.85%
23
Tolar
76476
SingleFamily
2015
1,445
3
2
$1,395
8/31/2018
$227,000
$1,500
$169,900
9.85%
24
Tolar
76476
SingleFamily
2017
1,759
4
2
$1,695
6/30/2018
$252,000
$1,650
$185,900
10.94%
Average
1,636
3
2
$1,336
$255,083
$1,517
$162,696
10.82%
Total
39,270
76
42
$32,055
$6,122,000
$36,410
$3,904,700