Purchase Price
$47,000
Rehab Cost
$30,000
Total Investment
$77,000
Taxes & Insurance
$270
Monthly Rent
$1,500
ROI : 23.0%
Purchase Price
$88,000
Rehab Cost
$45,000
Total Investment
$133,000
Taxes & Insurance
$290
Monthly Rent
$1,862
ROI : 16.8%
Purchase Price
$85,000
Rehab Cost
$45,000
Total Investment
$115,000
Taxes & Insurance
$315
Monthly Rent
$1,940
ROI : 20.25%
Purchase Price
$67,000
Rehab Cost
$50,000
Total Investment
$117,000
Taxes & Insurance
$290
Monthly Rent
$1,950
ROI : 20.0%
Purchase Price
$65,000
Rehab Cost
$30,000
Total Investment
95,000
Taxes & Insurance
$310
Monthly Rent
$1,890
ROI : 23.8%
Purchase Price
$50,000
Rehab Cost
$50,000
Total Investment
$100,000
Taxes & Insurance
$309
Monthly Rent
$1,380
ROI : 16.5%
Purchase Price
$85,000
Rehab Cost
$45,000
Total Investment
$130,000
Taxes & Insurance
$298
Monthly Rent
$1,900
ROI : 17.5%
Purchase Price
$80,000
Rehab Cost
$45,000
Total Investment
$125,000
Taxes & Insurance
$285
Monthly Rent
$2,000
ROI : 19.2%
Purchase Price
$85,000
Rehab Cost
$35,000
Total Investment
$120,000
Taxes & Insurance
$277
Monthly Rent
$1,995
ROI : 19.95%
Purchase Price
$67,000
Rehab Cost
$45,000
Total Investment
$112,000
Taxes & Insurance
$319
Monthly Rent
$1,850
ROI : 19.8%
Purchase Price
$85,000
Rehab Cost
$45,000
Total Investment
$107,000
Taxes & Insurance
$214
Monthly Rent
$1,800
ROI : 20%
