lock

This portfolio is locked

Unlock to View Addresses

Map1. Analysis2. Financials3. Submit Offers

10 French Ave Portfolio

  • house10 Homes
  • dollar$2,351,665
  • area1034 SF
  • calender1967

Starting Bid

$2,351,665

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
$200,340
Operating Expenses
$47,034
Net Operating Income
$1,670
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
10
Price & Cash Flow
Total
$2,351,665
Average
$235,167
Gross Yield
0

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
Odessa
79761
SingleFamily
1979
1,034
2
1.5
$1,450
VAC
$152,000
1,650
$220,000
0%
2
Odessa
79761
SingleFamily
1980
1,365
3
2.5
$1,600
$464,000
2,500
$386,475
0%
3
Odessa
79762
SingleFamily
1956
1,671
3
2.0
$1,800
VAC
$183,000
2,500
$220,000
0%
4
Odessa
79762
SingleFamily
1956
1,968
4
2.0
$1,400
$188,000
2,500
$220,000
0%
5
Odessa
79762
SingleFamily
1971
1,646
3
2.0
$1,700
31st May 2019
$212,000
2,500
$210,000
0%
6
Odessa
79762
SingleFamily
1971
1,464
2
2.0
$1,795
31st March 2019
$198,000
2,300
$200,000
0%
7
Odessa
79762
SingleFamily
1972
1,872
3
2.5
$1,600
$192,000
2,450
$170,190
0%
8
Odessa
79761
SingleFamily
1955
1,924
3
1.5
$1,750
31st May 2019
$174,000
2,500
$220,000
0%
9
Midland
79705
SingleFamily
1976
1,935
3
2.0
$1,600
VAC
$271,000
2,600
$250,000
0%
10
Midland
79762
SFR
1961
2,188
3
2
$2,000
31st Jan 2019
$0
0
$255,000
0%
Average
1,707
3
2
$1,670
$203,400
$2,150
$235,167
0.00%
Total
17,067
29
18
$16,695
$2,034,000
$21,500
$2,351,665