ESTIMATED EQUITY LEDGER CLOSED PROPERTIES |
# |
Picture |
Property
type description/ size |
Acquisition $ |
Est. repair $ |
Total cost$ |
Estimated $
retail value |
Equity $ |
Equity % |
Monthly $ |
Annual rent |
ROI
annual |
1 |
Jacksonville fl |
Single fam. 4 bed/ 1.5bath/ pool / 1,392 sq. ft. |
$38,479.72 |
$8,500 |
$46,980 |
$80,000 |
$33,020 |
41% |
$1,050 |
$12,600 |
27% |
2 |
Pensicola fl |
Single
fam. 3 bed / 2bath/ 1,583 sq. ft. |
$32,430.25 |
$7,000 |
$39,430 |
$65,000 |
$25,570 |
37% |
$750 |
$9,000 |
22% |
3 |
Coco Beach fl |
Single fam. 3 bed/ 2bath/ 1,176 sq. ft. |
$44,000 |
$7,500 |
$51,500 |
$90,000 |
$38,500 |
43% |
$995 |
$11,940 |
23% |
4 |
Coconut Creek fl |
Single
fam. 5 bed / 6.5 bath
8,351 sq.ft. |
$1,082,107 |
$115,000 |
$1,197,107 |
$1,999,000 |
$801,893 |
36% |
$7,500 |
$90,000 |
8% |
5 |
Boca Raton fl |
Condo 2 bed / 2 bath 1,546 sq.ft. |
$151,600 |
$12,000 |
$163,600 |
$220,000 |
$56,400 |
25% |
$1,900 |
$22,800 |
14% |
6 |
Lehigh Acres fl |
Single fam. 3 bed
/ 2 bath / 2 car gar 1,700sf |
$95,000 |
$0 |
$95,000 |
$125,000 |
$30,000 |
24% |
$1,000 |
$11,700 |
12% |
7 |
Hillard fl |
Single
family 3 bed / 2 bath 1,537 sq.ft. |
$26,944 |
$9,000 |
$35,944 |
$70,000 |
$34,056 |
44% |
$950 |
$11,400 |
29% |
8 |
Edgewater fl |
Single
family 3 bed /1 bath 1,116 sq.ft. |
$29,190 |
$9,000 |
$38,190 |
$70,000 |
$31,810 |
44% |
$900 |
$10,800 |
28% |
9 |
Salisbury md |
Single
family 3 bed/ 1bath 1,008 sq.ft. |
$13,085 |
$8,500 |
$21,585 |
$69,000 |
$47,415 |
70% |
$850 |
$10,200 |
50% |
10 |
Sebring fl  |
Single
family 3 bed/ 2 bath
1,151 sq.ft. |
$15,897 |
$5,000 |
$20,897 |
$59,000 |
$38,104 |
63% |
$750 |
$9,000 |
43% |
11 |
Jacksonville fl |
Single family 3
bed/ 1.5 bath 1,031
sq.ft. |
$18,000 |
$7,000 |
$25,000 |
$55,000 |
$30,000 |
44% |
$1,300 |
$15,600 |
39% |
12 |
Macon ga  |
Townhouse 2
bed/1.5 bath 928
sq.ft. |
$19,994 |
$5,000 |
$24,994 |
$50,000 |
$25,006 |
50% |
$750 |
$9,000 |
37% |
13 |
Tobyhanna pa |
Single
family 3bed / 1 bath
1,196 sq.ft. |
$22,023 |
$8,000 |
$30,023 |
$65,000 |
$34,977 |
53% |
$950 |
$11,400 |
40% |
14 |
Dundalk md |
Single
Family 3 bed/1 bath 1,470 sq.ft. |
$21,799 |
$20,000 |
$41,799 |
$95,000 |
$53,201 |
56% |
$850 |
$10,200 |
41% |
|
Totals |
$1,499,751 |
$168,000 |
$1,667,751 |
$2,847,000 |
$1,166,768 |
|
$20,495 |
$245,640 |
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|