6110 E Yandell° Project Real Estate Alchemy 6110 E Yandell El Paso, Texas 79905 "AS IS" ITS ALREADY RENTED AND HAS FOR OVER 2 YEARS. YEARLY IT BRINGS $9,360.00. It's situated in a perfect side of town near Bassett & Cielo Vista mall & Las fountains and brand new restaurants tons more and a El Paso Community College hospitals restaurants and schools. Rent haven't CAP OFF Yet, In the future a addition of Master Bedroom&Bath Mr. Saul Lujan El Paso 915.247.8784 [email protected]SOUTHERN STATE MANAGEMENT & INVESTMENTS 3116 Titanic Ave Exclusively Presented By: Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
6110 E Yandell° Project Real Estate Alchemy
6110 E Yandell
El Paso, Texas 79905
"AS IS" ITS ALREADY RENTED AND HAS FOR OVER 2 YEARS. YEARLY ITBRINGS $9,360.00. It's situated in a perfect side of town near Bassett &
Cielo Vista mall & Las fountains and brand new restaurants tons more and aEl Paso Community College hospitals restaurants and schools. Rent haven't
CAP OFF Yet, In the future a addition of Master Bedroom&Bath
"AS IS" This Investment is already performing and in good standing ita haves been occupied for over 2 years OVER. thisInvestment YEARLY IT BRINGS $9,360.00, that $780.00. It's situated in a perfect side of town near Bassett & CieloVista mall & Las fountains and brand new restaurants tons more and a El Paso Community College hospitals restaurantsand schools. Rent haven't CAP OFF Yet, its can be raise to and near $890 to $950 In the future in and upgrade thehome HVAC to refrigerate air, this change to the home will give it a much more Value to the property. This Home will bea prefect scenario to Offer OWNER FINANCE TO The Long Time Renters, as they have build some emotionalattachments, and memories. The Best Part you giver them the Opportunity of Home Ownership.
This report has given the number in 2 exit strategies. one is the flip where you selle it to a owner and or owner financeand get a good Return on your money and secured your investment. As very very minumal rehab and upgrade. 2). Thesecond is buy and hold it and do a refi and extract the equity and leverage the investment and the renter and or theowner finance process.
Square Feet:
Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy
PROJECT SUMMARY
72,000.00
-
2,160.00
-
74,160.00
-
Total Closing (not inc. Sale) and Holding Costs
Total Project Cost
Total Amount Financed
Flip Profit
110,005.00
ROI 48.33%
Total Project Cost Basis
35,845.00
74,160.00
Projected Resale Price
RESULTS
580.02%Annualized ROI
74,160.00Total Cash Committed
Total Financing Costs
Rehab Cost
PURCHASE/REHAB ASSUMPTIONS
Purchase Price
Projected Cost of Sale -
6110 E Yandell° Acquire Project Real Estate Alchemy
"AS IS" ITS ALREADY RENTED AND HAS FOR OVER 2 YEARS. YEARLY IT BRINGS $9,360.00. It'ssituated in a perfect side of town near Bassett&Cielo Vista mall & Las fountains and brand newrestaurants tons more and a El Paso Community College hospitals restaurants and school
Project Description:
Additional Notes:
PROJECTED RESULTS
After-Repair Value (ARV)
Total Financing Costs
Total Closing and Holding Costs
Total Project Cost Basis
Total Amount Financed
Total Cash Committed
115,000.00
Projected Resale Price% of ARV
Timeline Assumptions
Total Project Cost Basis
ROI
110,005.00
Time to Complete Sale
Total Time
2,160.00
0.00
74,160.00
0.00
74,160.00
0.00
72,000.00 62.61%0.00%
1.88%
0.00%
35,845.0048.33%
0 Months
1 Month
1 Month
74,160.00
64.49%
Flip Profit
Annualized ROI 580.02%
Rehab Costs
Time to Complete Rehab
PURCHASE/REHAB ASSUMPTIONS
Purchase Price (Offer Price)
Projected Cost of Sale 0.00 null
What would be a get way to get a much higher appraisal and get more money on the rent, andhelp rise your Return on Investment and Networth, a Refrigerate air, if you really would like toGo Big you add a Extra 500sqft. in a form of a Master Bedroom & Bathroom. turn into a 4bedroom 2 bath, 1700sqft.
Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy
MARKETING SHEET (HOLD)
6110 E YandellEl Paso, Texas 79905
"AS IS" ITS ALREADY RENTED ANDHAS FOR OVER 2 YEARS. YEARLY ITBRINGS $9,360.00. It's situated in a
"AS IS" ITS ALREADY RENTED AND HAS FOR OVER 2 YEARS. YEARLY IT BRINGS $9,360.00. It'ssituated in a perfect side of town near Bassett&Cielo Vista mall & Las fountains and brand newrestaurants tons more and a El Paso Community College hospitals restaurants and school
Project Description:
After-Repair Value (ARV)
Total Financing CostsTotal Project Cost BasisTotal Amount FinancedTotal Cash Committed
110,000.00
% of ARV
2,160.00
-
74,160.00
-
74,160.00
-
72,000.00 65%
0%
2%
0%
67%
Total Closing (not inc. Refi) and Holding Costs
PURCHASE/REHAB ASSUMPTIONS
Rehab Costs
Purchase Price (Offer Price)
PROJECTED RESULTS
Projected Monthly Net Operating Income
Projected Monthly Expenses
Projected Monthly Rent (net of vacancy)
Cap Rate Based on Cost BasisCap Rate Based on ARV
780.00 Projected New Loan Amount (for Refi)
Cash-Out at Refi (net of closing costs)
Cash Left in the Deal after Refi
Monthly Cash Flow (before-tax)
93,500.00
Cash-on-Cash Return (before-tax)
10.5%
7.1%
0 Months
0 Months
650.00
130.00
16,535.00
-
16,500.00
27.94
infinite
1.04
90,695.00
Profit at Refi
Equity Left in the Deal after Refi
DCR of New Loan
Assuming 7% Rate and 30 Year Amortization0 Months
Assumed Time to Complete Refi
Total Time between Acquisition and Refi
Assumed Time to Complete Rehab
Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy
This property is, what we call in the Real Estate Investing GAME A CASH COW. AS ITS ALREADYRENTED AND HAS FOR 2 YEARS. YEARLY IT BRINGS $9,360.00. It's situated in a perfect side oftown near Bassett & Cielo Vista mall & Las fountains and brand new restaurants tons m
Project Description:
Additional Notes:
PURCHASE/LOAN ASSUMPTIONS Timeline Assumptions:
Purchase Price
After-Repair Value (ARV)
Total Funds Needed:
Closing/Holding Costs
Points/Interest (Deferred)
Total Loan Amount
115,000.00
% of ARV
Time to Complete Sale
Total Time:
Interest Rate Offered to Lender
2,160.00
-
-
-
-
72,000.00 62.61%
-
1.88%
-
1 Month
1 Month
0 Months
3.00%
10.00%
-
-
Points Offered to Lender
Rehab Costs
Time to Complete Rehab
This property is, what we call in the Real Estate Investing GAME A CASH COW. AS ITS ALREADYRENTED AND HAS FOR 2 YEARS. YEARLY IT BRINGS $9,360.00. It's situated in a perfect side oftown near Bassett & Cielo Vista mall & Las fountains and brand new restaurants tons more and aEl Paso Community College hospitals restaurants and schools
PROJECTED FINANCIAL RESULTS FOR LENDER:
Total Income to Lender
Points, Fees
Internal Rate of Return (annualized)
Cash-on-Cash Return (annualized)
-
-
-
-
Total Interest Income -
Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy
PRIVATE LENDER FUNDING REQUEST (HOLD)
6110 E YandellEl Paso, Texas 79905
"AS IS" ITS ALREADY RENTED ANDHAS FOR OVER 2 YEARS. YEARLY ITBRINGS $9,360.00.It's situated in a
This property is, what we call in the Real Estate Investing GAME A CASH COW. AS ITS ALREADYRENTED AND HAS FOR 2 YEARS. YEARLY IT BRINGS $9,360.00. It's situated in a perfect side oftown near Bassett & Cielo Vista mall & Las fountains and brand new restaurants tons m
Project Description:
Additional Notes:
PURCHASE/LOAN ASSUMPTIONS Timeline Assumptions:
Purchase Price
After-Repair Value (ARV)
Total Funds Needed:
Closing/Holding Costs
Points/Interest (Deferred)
Total Loan Amount *
110,000.00
% of ARV
Interest Rate Offered to Lender
2,160.00
-
-
-
-
72,000.00 65%
-
2%
-
0 Months
0 Months
0 Months
3.0%
10.0%
NaN%
-
Points Offered to Lender
Time to Complete Rehab
Rehab Costs Time to Lease Up
Total Time
This property is, what we call in the Real Estate Investing GAME A CASH COW. AS ITS ALREADYRENTED AND HAS FOR 2 YEARS. YEARLY IT BRINGS $9,360.00. It's situated in a perfect side oftown near Bassett & Cielo Vista mall & Las fountains and brand new restaurants tons more and aEl Paso Community College hospitals restaurants and schools
PROJECTED FINANCIAL RESULTS FOR LENDER:
Total Income to Lender
Points, Fees
Internal Rate of Return (annualized)
Cash-on-Cash Return (annualized)
-
-
-
-
Total Interest Income -
Powered by No Real Estate Investor Left Behind & Project Real Estate Alchemy