|
Home Prices Near Record Lows!
|
- Newly rehabbed properties with tenants.
- Acquire properties which originally sold
for over $300,000 for as low as $65,000.
- Walk into immediate equity.
- Includes a 1-year Home-Tech warranty.
- 3-year appreciation forecast of 12.4%.
|

Recommend this on Google |
CURRENT INVENTORY

| South East 11th Avenue, Cape Coral |
6 Photos
Home for sale: South East 11th Avenue, Cape Coral, FL
|
Market Value: |
$147,997 |
Rental Income: |
$1,200 |
| Price: |
$147,997 |
Property Tax: |
$63 |
| Bedrooms: |
3 |
Insurance/HOA: |
$63 |
| Baths: |
2 |
Property Mgmt: |
$120 |
| Size: |
1,559 |
Cash Flow (NOI): |
$954 |
| Built: |
1977 |
Cap Rate: |
7.7% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.8% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| This South East Cape Coral pool home has been professionally renovated into better then new condition with high-end finishings throughout. Renovations include New Exterior Paint, New Seals on ALL Windows, New Interior Wall, Trim, Door & Ceiling Paint throughout, Updated Wood Floors, Updated A/C System, Brick Paver Pool Deck with New Pool Pump, Updated Landscaping, New Stainless Steel Appliances New Granite Countertops, New White Oak Kitchen Cabinets, New Bathroom White Vanities with Granite Countertops, New Plumbing throughout. |
| SE 11th Avenue, Cape Coral |
9 Photos
Home for sale: SE 11th Avenue, Cape Coral, FL
|
Market Value: |
$149,997 |
Rental Income: |
$1,200 |
| Price: |
$149,997 |
Property Tax: |
$83 |
| Bedrooms: |
3 |
Insurance/HOA: |
$70 |
| Baths: |
2 |
Property Mgmt: |
$120 |
| Size: |
1,559 |
Cash Flow (NOI): |
$927 |
| Built: |
1977 |
Cap Rate: |
7.4% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.8% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| This SE Cape Coral pool home has been professionally renovated into better then new condition with high-end finishings throughout. |
| SW 11th Ave, Cape Coral |
7 Photos
Home for sale: SW 11th Ave, Cape Coral, FL
|
Market Value: |
$104,000 |
Rental Income: |
$850 |
| Price: |
$104,000 |
Property Tax: |
$90 |
| Bedrooms: |
3 |
Insurance/HOA: |
$50 |
| Baths: |
2 |
Property Mgmt: |
$85 |
| Size: |
1,353 |
Cash Flow (NOI): |
$625 |
| Built: |
1986 |
Cap Rate: |
7.2% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.8% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| This property has under went a substantial renovation bringing it to modern standards including a Brand New Kitchen with Granite Counters, Updated White Cabinets, Updated White Appliance Package, Custom Tray Ceiling with Crown Molding, Recess & Accent Lighting, Custom Tile Throughout the Entire Home, New Exterior Paint Job including re-sealing of all window, new Interior Wall, Trim, Ceiling & Door Paint. New Master bathroom with custom tiled shower, new vanity and sink to name a few. Home will be coming with 1-Year Home Warranty, which will cover all Service, Parts, & Labor for all Major Appliances and A/C offering true hassle free ownership experience. |
Cash Flow and Equity Accumulation
|
| CASH-FLOW |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Gross Scheduled Income |
|
|
|
|
|
|
|
|
| Vacancy Allowance |
|
|
|
|
|
|
|
|
| Total Operating Income |
|
|
|
|
|
|
|
|
| Property Taxes |
|
|
|
|
|
|
|
|
| Insurance |
|
|
|
|
|
|
|
|
| Homeowners Association |
|
|
|
|
|
|
|
|
| Maintenance Reserve |
|
|
|
|
|
|
|
|
| Property Management |
|
|
|
|
|
|
|
|
| minus Total Operating Expenses |
|
|
|
|
|
|
|
|
| Net Operating Income |
|
|
|
|
|
|
|
|
| minus Mortgage Expense |
|
|
|
|
|
|
|
|
| GROSS CASH FLOW |
|
|
|
|
|
|
|
|
| Plus Principle Paydown |
|
|
|
|
|
|
|
|
| Plus Yearly Appreciation |
|
|
|
|
|
|
|
|
| EFFECTIVE NET CASH FLOW |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| EQUITY ACCUMULATION |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Property Value |
|
|
|
|
|
|
|
|
| (Mortgage Balance) |
|
|
|
|
|
|
|
|
| EQUITY (WEALTH) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| TAX BENEFIT |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Depreciation |
|
|
|
|
|
|
|
|
| Mortgage Interest |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| FINANCIAL PERFORMANCE |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Capitalization (Cap) Rate |
|
|
|
|
|
|
|
|
| Cash on Cash Return (COC) |
|
|
|
|
|
|
|
|
| Return on Investment (ROI) |
|
|
|
|
|
|
|
|
| Internal Rate of Return (IRR) |
|
|
|
|
|
|
|
|
|