ARV $135,000

Rehab $70,000

Asking $35,000

25.9% of ARV

Occupancy

Vacant

Proforma

Market rent $1250

Tax $1100

Ins $1215

10% from the top for the property manager

Cap 10.65%

Cash flow $238

Pictures

https://drive.google.com/drive/folders/1x-4fpqy4C3pq9uxjw3wa9eygffnA53T_?usp=sharing

Condition

It had some fire damage in 1 room and half of the bathroom. The rest of the house is in livable condition and most of the siding is good as well.