top of page
Cozy SFH in Virginia
7425 Shreve Rd, Falls Church, VA 22043
In progress
$200,000
Property Description
Situated in a best area of Virginia, great investment to become a diamond in the neighberhood
Property Details
Property Type
Single Family
Bedrooms
5
Bathrooms
2
Year Built
1900
Size
Floors
2,392 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$900,000
$21,245
$20,599
Management Fee
Estimate Rehab
Unexpected
$0
$140,000
$8,400
Project time
4
months
Project total cost (All in)
$1,089,743
Investor Profit share
Investment
$200,000
Fixed rate (Yearly)
6%
+
From profit
20%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $1,266,000 | $1,236,000 | $1,206,000 |
Closing Costs 7.5% | $94,950 | $95,250 | $90,450 |
Profit | $81,307 | $51,007 | $25,807 |
Private Investor Profit | $19,458 | $13,398 | $8,358 |
Entrepenuar Profit | $61,848 | $37,608 | $17,448 |
Investor ROI | 24% | 26% | 32% |
Contact us
11220 W. Burleigh Street Suite 100
Wauwatosa, WI, 53222
+1 (240) 370-4580
Submit Your Details And We Will Get Back To You
bottom of page