This property was purchased from a real estate agent before it was listed for $105,000 in June of 2021. The rehab was Approx $15,000 for a total of $120,000.
This property was leased for $1200 a month with an existing tenant already living in the property and wanted to stay.
The rent has been lifted every year the tenant has lived in the home. This home has had only 1 tenant for 4 1/2 years.
Let's look at the net rents that deposited in this clients account
2021: $ 7,350
2022: $ 10,427
2023 $ 10,963
2024 $ 11,014
2025 $ 8,676
Total amount deposited in owners account so far $48,430
Let's look at the approx value of this home $225,000
$225,000- $120,000 (purchase and rehab) - $25,000 (added value updates) = $80,000 approx equity.
0 Comments