lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers

27 Twenty-First Portfolio

  • house24 Homes
  • dollar$3,757,368
  • area1350 SF
  • calender1846

Starting Bid

$3,757,368

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
$400,752
Operating Expenses
$75,144
Net Operating Income
$1,392
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
24
Price & Cash Flow
Total
$3,757,368
Average
$156,557
Gross Yield
10.68%

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
Fort Worth
76106
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
2
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
3
Fort Worth
76104
SFR
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
4
Mansfield
76063
SingleFamily
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
5
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
6
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
7
Fort Worth
76107
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
8
Fort Worth
76104
SingleFamily
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
9
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
10
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
11
Fort Worth
76104
VacantResidentialLand
1920
1,362
2
$1,418
Vacant
$0
$10
$164,359
10.35%
12
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
13
Fort worth
76117
SingleFamily
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
14
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
15
Fort Worth
76104
SingleFamily
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
16
Fort Worth
76104
VacantResidentialLand
0
$1,365
Vacant
$0
$10
$148,755
11.01%
17
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
18
Fort Worth
76105
VacantResidentialLand
0
$1,365
Vacant
$0
$10
$148,755
11.01%
19
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
20
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006,175,006
$1,365
$148,755
11.01%
21
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
22
Fort Worth
76104
VacantResidentialLand
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
23
Fort Worth
76104
VacantResidentialLand
2019
1,350
3
2
$1,418
Vacant
$193,363
$1,418
$164,359
10.35%
24
Fort Worth
76104
SFR
2019
1,300
3
2
$1,365
Vacant
$175,006
$1,365
$148,755
11.01%
Average
1,328
3
2
$1,392
$7,292,078,211
$1,220
$156,557
10.68%
Total
29,212
65
42
$33,396
$175,009,877,053
$29,278
$3,757,368