Address Hidden
Hinesville, GA, 31313 3 bd · 2 ba · 1,379 sqft · 4 gar · 13 DOM
Built 1968 $109/sqft $150,000 sdf
77 B

Buy

$135k → $190k
OFFER ARV
ARV
$
100.0%
Safety Margin
$
21.0%
Rehab
$
9 $/sf
Closing Costs
$
MAO
$
(71.0% of ARV)
Asking
$
Hard Money

Rent

$1,900 → $390
GROSS CASH FLOW
Rent
$1,900 1.2%
Utilities
$0
Maintenance
$95
Management
$190
Vacancy
$152
Property Tax
$115
Insurance
$180
Net Operating Income (NOI)
$1,168
Monthly Loan Payment
$778
Total Expenses $1,510
Cash Flow $390

Returns

14.7% | $26k
COC EQUITY
Monthly Cashflow
$390
Cap Rate
3.1%
Cash After Refi
$31,841
Spread
$41,159
Cash on Cash
14.7%
Equity
$25,959
All-in Cost
$148,841

Refi

$778
Loan: $117,000 | 7% for 30 years

PITI

DSCR: 1.77
$1,073
P&I: $778 | Tax: $115 | Ins: $180

Comps

$0/sqft → $0K