Back to all propertiesAnalyze InvestmentGenerate One-Pager
In Escrow
COE: Jan 30, 20262004 Carter
71291 • FEMA Zone X
Offer Price
$170,000
$75/sqft
Property Details
3
Beds
2
Baths
2,256
Sqft
1971
Year
$2,100
Rent Est
124.00%
RTP
Financial Analysis
Monthly Rent Estimate
$2,100
DSCR floor rent for loan qualification
Conservative
$2,100
Market
$2,500
META
$3,400
Cap Rate
9.64%
Cash on Cash
14.12%
Yearly NOI
$16,380
Yearly Cashflow
$5,522
Pricing
List Price$199,000
Offer Price$170,000
List $/Sqft$88
Offer $/Sqft$75
Property Tax ✓$1,768
Offer Terms
3/2
Assignment
WholesalerDerek
InvestorBuddy
FinancingNicolette
Due Diligence
Comps Analysis
Termite Inspection
Investment Analysis
Multi-scenario proforma
Property One-Pager
Print or save as PDF
Interested in this property?