9
Profit
$43,213
ROI
36.6%
Annualized
87.8%
5 month hold
Cash in
$118,187
Where the money goes
Property tax$3,100
Insurance$2,400
Utilities$2,160
NOI
-$7,660
Debt service
$0
GRM
—
Break-even
—
Opex ratio
—
$ / sqft
$172
$ / door
$265,000
Rent ratio
0.00%
Buy box
- Flip profit$43,213 / $30,000
- Flip ROI36.6% / 20%
Price sensitivity
| Price | Profit | ROI | Cap |
|---|---|---|---|
| -10% · $238,500 | $71,913 | 63.5% | -3.2% |
| -5% · $251,750 | $57,563 | 49.7% | -3.0% |
| 0% · $265,000 | $43,213 | 36.6% | -2.9% |
| +5% · $278,250 | $28,864 | 23.9% | -2.8% |
| +10% · $291,500 | $14,514 | 11.8% | -2.6% |