lock

This portfolio is locked

Unlock to View Addresses

Map1. Analysis2. Financials3. Submit Offers

12 Ridgeview Portfolio

  • house12 Homes
  • dollar$1,154,000
  • area1294 SF
  • calender1989

Starting Bid

$1,154,000

Register to Bid

Purchase Price

$0

$

Annualized Return$0

Cap Rate0%

Gross Yield0%

Cash Flow$0

Total Return

$788,200

Appreciation

Gross Yield info

$10.9

Cap Rate info

6.2%

Cash on Cash info

5.3%

Cash on Return info

5.6%

Custom Cash Flow        $22,451
Net Cash Flow
Year 3
Year 5
Year 7
Year 10
Annual
$7,875
$7,875
$7,875
$7,875
Monthly
$7,875
$7,875
$7,875
$7,875
Sales Proceed        $80,669
Acquisition Price
$7,875
Loan Amount
$7,875
Cost of Sales
$7,875
Disposition Price
$7,875
*Please login before submitting an offer

Selected Profile

0

Selected Portfolio Price

$0

$

shareShare heartAdd to Cart heartSave

%
Days
Days

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

Profit & Loss
GrossRevenue Income
$133,128
Operating Expenses
$23,080
Net Operating Income
$925
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
12
Price & Cash Flow
Total
$1,154,000
Average
$96,167
Gross Yield
12.27%

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
Winston Salem
27127
SFR
1987
1,294
3
2
$900
$925
0
$85,000
12.71%
2
Winston Salem
27127
Condo
2004
1,456
3
2.5
$1,097
$1,075
0
$116,000
11.35%
3
Winston Salem
27106
SFR
1983
1,100
2
2
$816
$950
0
$109,000
8.98%
4
Kernersville
27284
SFR
2003
1,804
4
3
$1,122
$985
0
$145,000
9.29%
5
Winston Salem
27127
SFR
1980
1,056
2
2
$770
$750
0
$59,000
15.66%
6
Lewisvile
27023
SFR
1967
728
2
1.5
$660
$645
0
$44,000
18%
7
Clemmons
27012
Condo
1970
1,800
3
2.5
$1,100
$1,150
0
$132,000
10%
8
Winston Salem
27103
SFR
1997
1,054
2
2
$850
$795
0
$75,000
13.6%
9
Winston Salem
27103
SFR
1997
1,054
2
2
$829
$795
0
$75,000
13.26%
10
Winston Salem
27103
Condo
2002
1,208
3
3
$1,160
$1,150
0
$124,000
11.23%
11
Winston Salem
27106
SFR
2002
1,209
2
2
$1,020
$1,015
0
$118,000
10.37%
12
Winston Salem
27106
SFR
1982
1,184
2
2
$770
$0
0
$72,000
12.83%
Average
1,246
3
2
$925
$853
$0
$96,167
12.27%
Total
14,947
30
25
$11,094
$10,235
$0
$1,154,000