|
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
| 41st West, Lehigh Acres |
6 Photos
Home for sale: 41st West, Lehigh Acres, FL
 |
Market Value: |
$108,000 |
Rental Income: |
$1,000 |
| Price: |
$108,000 |
Property Tax: |
$83 |
| Bedrooms: |
4 |
Insurance/HOA: |
$67 |
| Baths: |
2 |
Property Mgmt: |
$100 |
| Size: |
2,068 |
Cash Flow (NOI): |
$750 |
| Built: |
2007 |
Cap Rate: |
8.3% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.9% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| This property has been professionally renovated throughout.Updates include Fresh Exterior Paint, New Seals on ALL Windows, New Interior Wall, Trim, Door & Ceiling Paint throughout, Updated A/C System, New Sulfur Filtration Water System, New Granite Kitchen Counters, New Stainless Steel Appliance Package, Updated Tile Floors with New Carpets, Updated Landscaping, to name a few. Home is coming with a 1-Year Home Warranty offering true hassle free ownership experience. |
| 39th South West, Lehigh Acres |
3 Photos
Home for sale: 39th South West, Lehigh Acres, FL
|
Market Value: |
$108,000 |
Rental Income: |
$1,000 |
| Price: |
$108,000 |
Property Tax: |
$63 |
| Bedrooms: |
4 |
Insurance/HOA: |
$33 |
| Baths: |
2 |
Property Mgmt: |
$100 |
| Size: |
2,068 |
Cash Flow (NOI): |
$804 |
| Built: |
2007 |
Cap Rate: |
8.9% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.9% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| The property is centrally located in West Lehigh Acres just minutes from Fort Myers, the New $108 Million Dollar Boston Red Sox stadium & Southwest Florida International Airport. Home allows for the accessibility of Fort Myers, while capture the Affordability of Lehigh Acres. |
| 29th Street SW, Lehigh Acres |
1 Photo
Home for sale: 29th Street SW, Lehigh Acres, FL
|
Market Value: |
$110,000 |
Rental Income: |
$1,300 |
| Price: |
$93,000 |
Property Tax: |
$90 |
| Bedrooms: |
6 |
Insurance/HOA: |
$60 |
| Baths: |
4 |
Property Mgmt: |
$117 |
| Size: |
2,166 |
Cash Flow (NOI): |
$1,033 |
| Built: |
2003 |
Cap Rate: |
13.3% |
| Parking: |
Driveway |
Rent/Value Ratio: |
1.2% |
| Leased: |
Pending |
DealGrader™: |
9.1 |
|
|
| Duplex is undergoing an Extensive Professional Renovation into like new condition. Renovations will include New Exterior Paint including Re-sealing of all windows, new interior paint throughout including walls, ceilings, trim, and doors, Updated Water System, Updated A/C Systems to name a few. Property will come with a 1-year Home-Tech Warranty per side for the 1st year., covering all Service, Parts, Labor, & Replacement of the A/C and all Major Appliances, offering true Peace of Mind ownership. |
| 72nd Street West, Lehigh Acres |
8 Photos
Home for sale: 72nd Street West, Lehigh Acres, FL
|
Market Value: |
$85,000 |
Rental Income: |
$750 |
| Price: |
$79,500 |
Property Tax: |
$80 |
| Bedrooms: |
3 |
Insurance/HOA: |
$60 |
| Baths: |
2 |
Property Mgmt: |
$60 |
| Size: |
1,539 |
Cash Flow (NOI): |
$550 |
| Built: |
2007 |
Cap Rate: |
8.3% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
0.9% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| This home has been nicely renovated. This includes but not limited to newer White Appliances, fresh paint throughout interior and exterior updated, upgraded landscaping, upgraded water and a/c equipment, and will be coming with 1-Year Home Warranty’s. This will truly offer a hassle free ownership experience. |
| 25th ST SW, Lehigh Acres |
1 Photo
Home for sale: 25th ST SW, Lehigh Acres, FL
|
Market Value: |
$91,000 |
Rental Income: |
$1,250 |
| Price: |
$91,000 |
Property Tax: |
$83 |
| Bedrooms: |
6 |
Insurance/HOA: |
$63 |
| Baths: |
4 |
Property Mgmt: |
$125 |
| Size: |
2,230 |
Cash Flow (NOI): |
$979 |
| Built: |
2005 |
Cap Rate: |
12.9% |
| Parking: |
2 car att. |
Rent/Value Ratio: |
1.4% |
| Leased: |
Yes |
DealGrader™: |
9.1 |
|
|
| |
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) |
|
|
|
|
|
|
|
|
|