lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers

13 Milestone Portfolio

  • house13 Homes
  • dollar$2,820,000
  • area1719 SF
  • calender2017

Starting Bid

$2,820,000

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
$260,460
Operating Expenses
$56,400
Net Operating Income
$1,670
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
5
Potential Rents (Vacant)
8
Price & Cash Flow
Total
$2,820,000
Average
$216,924
Gross Yield
9.24%

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
New Braunfels
78130
SingleFamily
2018
1,719
3
2.5
$1,725
6/1/2019
$287,000
$1,700
$228,000
9.08%
2
New Braunfels
78130
Townhouse
2017
1,460
3
2.5
$1,595
6/30/2019
$226,000
$1,675
$210,000
9.11%
3
New Braunfels
78130
Townhouse
2017
1,719
3
2.5
$1,695
6/30/2019
$225,000
$1,675
$228,000
8.92%
4
New Braunfels
78130
Townhouse
2018
1,459
3
2.5
$1,675
6/30/2019
$225,000
$1,675
$210,000
9.57%
5
New Braunfels
78130
Townhouse
2018
1,459
3
2.5
$1,675
6/30/2019
$225,000
$1,675
$210,000
9.57%
6
New Braunfels
78130
Townhouse
2018
1,719
3
2.5
$1,725
7/31/2019
$225,000
$1,675
$228,000
9.08%
7
New Braunfels
78130
Townhouse
2018
1,719
3
2.5
$1,725
9/20/2019
$449,000
$1,675
$228,000
9.08%
8
New Braunfels
78130
SingleFamily
2018
1,459
3
2.5
$1,675
10/31/2019
$226,000
$1,675
$210,000
9.57%
9
New Braunfels
78130
Townhouse
2017
1,719
3
2.5
$1,695
2/28/2020
$226,000
$1,675
$228,000
8.92%
10
New Braunfels
78130
Condominium
2017
0
$1,595
3/31/2020
$221,000
$1,650
$210,000
9.11%
11
New Braunfels
78130
SingleFamily
2018
1,459
3
2.5
$1,675
3/31/2020
$225,000
$1,650
$210,000
9.57%
12
New Braunfels
78130
SingleFamily
2018
1,460
3
2.5
$1,625
3/31/2020
$224,000
$1,600
$210,000
9.29%
13
New Braunfels
78130
SingleFamily
2019
1,460
3
2.5
$1,625
5/31/2020
$220,000
$1,600
$210,000
9.29%
Average
1,568
3
2
$1,670
$246,462
$1,662
$216,923
9.24%
Total
18,811
36
24
$21,705
$3,204,000
$21,600
$2,820,000