lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers Contact Seller

20 Blueridge Portfolio

  • house20 Homes
  • $5,693,299
  • area1501 SF
  • calender2019

Starting Bid

$5,693,299

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
$408,000
Operating Expenses
$113,869
Net Operating Income
$1,700
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
20
Price & Cash Flow
Total
$5,693,299
Average
$284,665
Gross Yield
7.21%

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
75233
SFR
2019
1,501
3
2
$1,700
$302,151
$1,700
$274,683
7.43%
2
Dallas
75233
SFR
2019
1,501
3
2
$1,700
$297,198
$1,700
$270,180
7.55%
3
Dallas
75233
SFR
2019
1,436
3
2
$1,700
$297,721
$1,700
$270,655
7.54%
4
Dallas
75233
SFR
2019
1,573
3
2
$1,700
$316,645
$1,700
$287,859
7.09%
5
Dallas
75233
SFR
2019
1,618
3
2
$1,700
$329,263
$1,700
$299,330
6.82%
6
Dallas
75233
SFR
2019
1,622
3
2
$1,700
$321,156
$1,700
$291,960
6.99%
7
Dallas
75233
SFR
2019
1,216
3
2
$1,700
$247,500
$1,700
$225,000
9.07%
8
Dallas
75233
SFR
2019
1,285
3
2
$1,700
$255,750
$1,700
$232,500
8.77%
9
Dallas
75233
SFR
2019
1,573
3
2
$1,700
$323,566
$1,700
$294,151
6.94%
10
Dallas
75233
SFR
2019
1,573
3
2
$1,700
$323,566
$1,700
$294,151
6.94%
11
Dallas
75233
SFR
2019
1,605
3
2
$1,700
$326,618
$1,700
$296,925
6.87%
12
Dallas
75233
SFR
2019
1,605
3
2
$1,700
$326,618
$1,700
$296,925
6.87%
13
Dallas
75233
SFR
2019
1,605
3
2
$1,700
$326,618
$1,700
$296,925
6.87%
14
Dallas
75233
SFR
2019
1,605
3
2
$1,700
$326,618
$1,700
$296,925
6.87%
15
Dallas
75233
SFR
2019
1,605
3
2
$1,700
$326,618
$1,700
$296,925
6.87%
16
Dallas
75233
SFR
2019
1,542
3
2
$1,700
$315,493
$1,700
$286,812
7.11%
17
Dallas
75233
SFR
2019
1,578
3
2
$1,700
$321,123
$1,700
$291,930
6.99%
18
Dallas
75233
SFR
2019
1,587
3
2
$1,700
$322,955
$1,700
$293,595
6.95%
19
Dallas
75233
SFR
2019
1,716
3
2
$1,700
$341,658
$1,700
$310,598
6.57%
20
Dallas
75233
SFR
2019
1,542
3
2
$1,700
$313,797
$1,700
$285,270
7.15%
Average
1,544
3
2
$1,700
$313,132
$1,700
$284,665
14.43%
Total
30,888
60
40
$34,000
$6,262,632
$34,000
$5,693,299