lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers Contact Seller

14 East Dallas Portfolio

  • house14 Homes
  • $6,641,180
  • area1848 SF
  • calender2020

Starting Bid

$6,641,180

Register to Bid

Contact

Hold And Flip

Send
*Please login before submitting an offer
$

heartFavourites heartSave

%
Days
Days

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

Profit & Loss
GrossRevenue Income
$577,368
Operating Expenses
$132,824
Net Operating Income
$3,437
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
14
Price & Cash Flow
Total
$6,641,180
Average
$474,370
Gross Yield
8.82%

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
Dallas, TX
75214
Dupleax
2020
1,848
2
2.5
$3,478
$640,000
$3,478
$630,000
6.62%
2
Dallas, TX
75214
Duplex
2020
1,848
2
2.5
$3,478
$640,000
$3,478
$630,000
6.62%
3
Dallas, TX
75214
Townhouse
2020
1,422
2
2.5
$2,746
$465,000
$2,746
$450,000
7.32%
4
Dallas, TX
75214
Townhouse
2020
1,806
2.5
2.5
$3,492
$500,000
$3,492
$490,000
8.55%
5
Dallas, TX
75214
Townhouse
2020
1,806
2.5
2.5
$3,492
$500,000
$3,492
$490,000
8.55%
6
Dallas, TX
75214
Townhouse
2020
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
7
Dallas, TX
75214
Townhouse
2020
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
8
Dallas, TX
75214
Townhouse
2020
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
9
Dallas, TX
75214
Townhouse
2020
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
10
Dallas, TX
75214
Townhouse
2021
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
11
Dallas, TX
75214
Townhouse
2021
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
12
Dallas, TX
75214
Townhouse
2021
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
13
Dallas, TX
75214
Townhouse
2021
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
14
Dallas, TX
75214
Townhouse
2021
1,620
2
2.5
$3,492
$449,020
$3,492
$439,020
9.54%
Average
1,665
2
2
$3,437
$484,727
$3,437
$474,370
17.65%
Total
23,310
28
28
$48,114
$6,786,180
$48,114
$6,641,180