투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
8
$12,345
$12,345
투자자 보호
김원석 부동산 연대 보증
시공사 책임 준공 및 미이행 시 채무 인수
전담 관리 팀 배정
상시 업데이트
Property Description
Property Details
Property Type
Size
2372
sqft
Prev. model home and shows like one. Great family home 4 bedrooms, 2.1 bath's with open floorplan on quiet street. Kitchen with SS appliances, pantry and corian counters. Family room with wood burning fireplace and wall of windows. Dining or study, MB down, 3 bdrm's up with lg 2nd living & 2nd floor balcony.
Bedrooms
Bathrooms
Floors
Year Built
2006
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$1,350,000
Purchase Closing Cost
$1,350,000
Finder's Fee
Cash Needed to Close
$1,350,000
$1,350,000
Rental Income
$1,350,000
Repairs
$1,350,000
Holding Months
$1,350,000
Holding Costs
$1,350,000
Total Cash Needed
$1,350,000
Projected Resale Price
$1,350,000
Buyer Agent Commission
$1,350,000
Resale Closing Cost
$1,350,000
Repair Request
$1,350,000
Profit Before Split
$1,350,000
KRE Split 40%
$1,350,000
Net Profit on All Cash
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Worse
Better
Down Pay %
$1,350,000
$1,350,000
Down Pay Amount
$1,350,000
$1,350,000
Loan Amount
$1,350,000
$1,350,000
Monthly Mortgage
$1,350,000
$1,350,000
Total Mortgage Pay
$1,350,000
$1,350,000
Loan Fee (2%)
$1,350,000
$1,350,000
Loan Related Fees
$1,350,000
$1,350,000
Total Loan Expenses
$1,350,000
$1,350,000
Cash Needed to Close
$1,350,000
$1,350,000
Total Cash Needed
$1,350,000
$1,350,000
Profit Before Split
$1,350,000
$1,350,000
KRE Split 50%
$1,350,000
$1,350,000
Net Profit
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Worse
Better
Down Pay %
Down Pay Amount
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Loan Amount
$1,350,000
$1,350,000
Monthly Mortgage
$1,350,000
$1,350,000
Total Mortgage Pay
$1,350,000
$1,350,000
Loan Fee (2%)
$1,350,000
$1,350,000
Loan Related Fees
$1,350,000
$1,350,000
Total Loan Expenses
$1,350,000
$1,350,000
Repair Holdback
$1,350,000
$1,350,000
Cash Needed to Close
$1,350,000
$1,350,000
Total Cash Needed
$1,350,000
$1,350,000
Profit Before Split
$1,350,000
$1,350,000
$1,350,000
KRE Split 50%
$1,350,000
Net Profit
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
102 Lariat Trail, Waxahachie, TX 75165, USA