lock

This portfolio is locked

Unlock to View Addresses

Map 1. Analysis 2. Financials Submit Offers Contact Seller

5 Villa Portfolio

  • house5 Homes
  • $634,731
  • area1264 SF
  • calender1982

Starting Bid

$634,731

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
$64,800
Operating Expenses
$12,694
Net Operating Income
$1,080
Rent & Occupancy
Occupancy %
100%
Actual Rents (Occupied)
0
Potential Rents (Vacant)
5
Price & Cash Flow
Total
$634,731
Average
$126,947
Gross Yield
10.53%

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
Houston
77088
SingleFamily
1983
1,264
2
2.0
$1,125
$126,000
$1,400
$126,865
10.64%
2
Katy
77449
SingleFamily
1983
1,656
3
2.0
$1,225
$150,000
$1,315
$136,800
10.75%
3
Humble
77396
SingleFamily
1982
980
3
1.0
$1,025
$119,000
$1,200
$93,240
13.19%
4
Richmond
77469
SingleFamily
1981
1,580
3
2.0
$1,125
$190,000
$1,450
$172,272
7.84%
5
Spring
77373
SingleFamily
1984
860
3
2.0
$900
$105,000
$1,200
$105,554
10.23%
Average
1,268
3
2
$1,080
$138,000
$1,313
$126,946
21.06%
Total
6,340
14
9
$5,400
$690,000
$6,565
$634,731