305 d st. duncan az. 85534 Great opportunity for cash investors in arizona. i am selling this property for 50k. call me with any questions! Ryan- 7two7 two77 one3two1 Flip breakdown arv 90,000 lot size 1 acre 1,148 sqft added porch storage unit in the yard est cost repairs: Paint interior 600-1000 ___ X 800 Carpet flooring 1.47/sqft ___ X 100 sqft 300 Lights 20-200 ___ Paint exterior 600-1000 ___ X 1000 Landscape 500-1000 ___ X 500 Kitchen 6500-10000 ___X 5000 Bathroom 2500,-5000 ___ Windows 150 for each window ___ X 1000 Window trim 150 each ___X 1000 Appliances- 1500-2000 ___ X 2000 Water heater 1000 __ Central air 2500 ___ X 2500 Electrical 4000 ___ Plumbing 3000 ___ Asking price: 50,000$ Total repairs: 14,100$ Total cost: 64,100$ Arv: 85-90k Gross profit 20,900-25,900 Cash flow breakdown: 50,000 investment 925/month rent 11,100/annual rent 234.52/city & county taxes 2017 assessed 375/ hazard insurance roughly 1110/repair reserves 1110/vancancy reserves 1110/property management 7,170/NET annual income at a 50,000 dollar investment you are getting a 14.34% ROI
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
