Overview
- 4 Bedrooms
- 3 Bathrooms
- 1,924 ft
- Year Built: 1925
Description
Address: 2826 Scott Ave, Fort Worth, TX 76103
This 4 bedroom / 3 bathroom property makes sense for any investor, even in today’s changing real estate market. A potential cash cow Triplex for rental owners, retail sellers, and flippers!
Deal Takeaways:
Property beats the 1% rental income rule!
#1 unit: 2 Beds / 1 Bath $850 current monthly rent
#2 unit: 1 Bed / 1 Bath $845 current monthly rent
#3 unit: 1 Bed / 1 Bath $895 current monthly rent
Currently occupied and cash flowing, occupied at close
Pro Forma rents at $1100-$1275
Double Garage 340 SF
Financials:
ARV: $350,000
Purchase Price: $222,500
Estimated Profit Details (for a flipper):
$350,000 ARV
(*) 94% for sale commissions
(-) $222,500 purchase price
(-) $40,000 rehab budget
(-) $5,000 closing / holding cost
(=) $61,500 profit
Current Rental Profit Details:
$2,590 monthly current rent
(-) $290 monthly tax
(-) $120 monthly insurance
(-) $259 property management
(-) $259 allocation for repairs, vacancy, etc
(=) $1,662 net monthly cash flow
Property Details:
4 Beds / 3 Baths
1925 Year Build
1,924 Home Square Feet
5,097 LOT SF
Cosmetic & foundation work needed (if flipping)
Photos:
https://drive.google.com/drive/folders/1gnu2XsmmdxP9yuEcLpIZISlFAEjrqSu5?usp=drive_link