Other State PROPERTIES
4327 Arnold St NE, Keizer, OR 97303
4030 FAWN VALLEY DR, LOGANVILLE, GA 30052
4327 Arnold St NE, Keizer, OR 97303
$437,399.63
5.75% int. rate; Turnkey; 5bd/3.5bth; 2,790 sq ft; VALUE ADD TO DUPLEX/TRIPLEX
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $437,399.63
ENTRY FEE: $28,000+ CLOSING COSTS & TC ($1,250)
EXITS:MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER WHEN
RENTED PER ROOM: $1,000/ROOM
STR PER AIRDNA WHEN RENTED AS A WHOLE: $55.1K/YR AT 54
$437,399.63
5.75% int. rate; Turnkey; 5bd/3.5bth; 2,790 sq ft; VALUE ADD TO DUPLEX/TRIPLEX
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $437,399.63
ENTRY FEE: $28,000+ CLOSING COSTS & TC ($1,250)
EXITS:MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER WHEN
RENTED PER ROOM: $1,000/ROOM
STR PER AIRDNA WHEN RENTED AS A WHOLE: $55.1K/YR AT 54%
OCCUPANCY
LOAN INFO
MORTGAGE BALANCE: $368,074.60
INT.RATE: 5.7500%
7 YR BALLOON
2ND LIEN: PARTIAL CLAIM: $41,325.03 (NO PAYMENTS OR INTEREST.
JUST DUE WHEN PROPERTY IS SOLD OR REFINANCED)
PITI: $2,795.20
-PRINCIPAL: $449.13
-INTEREST: $1,757.30
-ESCROW: $588.77
TOTAL PAYMENT: $2,795.20
1021 Haven Dr, Columbia, SC 29209
4030 FAWN VALLEY DR, LOGANVILLE, GA 30052
4327 Arnold St NE, Keizer, OR 97303
$250,659.40
6.1% int. rate; Turnkey; 3bd/2bth; 1,600 sq ft; NO HOA
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $250,659.40
ENTRY FEE: $24,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, LTR, HOMESTEAD BUYER
MTR: $3,000/MO+
STR - $32.1K/YR+ (AIRDNA AND DATARABBU)
LTR - $1,650 (RENTCAST AND ZESTIMATE)
LOAN INFO
MORTGAGE BALANCE: $226,659.40
INT.RATE:
$250,659.40
6.1% int. rate; Turnkey; 3bd/2bth; 1,600 sq ft; NO HOA
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $250,659.40
ENTRY FEE: $24,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, LTR, HOMESTEAD BUYER
MTR: $3,000/MO+
STR - $32.1K/YR+ (AIRDNA AND DATARABBU)
LTR - $1,650 (RENTCAST AND ZESTIMATE)
LOAN INFO
MORTGAGE BALANCE: $226,659.40
INT.RATE: 6.12500%
PITI: $1,804.86
-PRINCIPAL: $252.10
-INTEREST: $1,156.91
-ESCROW: $393.18
TOTAL PAYMENT: $1,804.86
4030 FAWN VALLEY DR, LOGANVILLE, GA 30052
4030 FAWN VALLEY DR, LOGANVILLE, GA 30052
1962 NW FLORENCE AVE, GRESHAM, OR, 97030-3753
$469,999
3.625% int. rate; Turnkey; 6bd/3.5bth; 3,135 sq ft; NO HOA. (SUBTO-HYBRID DEAL)
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $469,999
ENTRY FEE: $56,750+ CLOSING COSTS & TC ($1,250)
EXITS: STR, MTR, LTR, PADSPLIT, HOMESTEAD BUYER
MTR: $6,000-$7,000/MO ($1,200/ROOM)
STR - AIRDNA - $85,500/YR
STR - DATARABBU - $92,955/YR
LTR - $3,010 (RENTCAS
$469,999
3.625% int. rate; Turnkey; 6bd/3.5bth; 3,135 sq ft; NO HOA. (SUBTO-HYBRID DEAL)
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $469,999
ENTRY FEE: $56,750+ CLOSING COSTS & TC ($1,250)
EXITS: STR, MTR, LTR, PADSPLIT, HOMESTEAD BUYER
MTR: $6,000-$7,000/MO ($1,200/ROOM)
STR - AIRDNA - $85,500/YR
STR - DATARABBU - $92,955/YR
LTR - $3,010 (RENTCAST)
LOAN INFO
MORTGAGE BALANCE: $ 370,348.79
INT.RATE: 3.625%
NO BALLOON
1962 NW FLORENCE AVE, GRESHAM, OR, 97030-3753
1962 NW FLORENCE AVE, GRESHAM, OR, 97030-3753
1962 NW FLORENCE AVE, GRESHAM, OR, 97030-3753
$340,000
2.75 % int. rate; Turnkey; 3bd/3.5bth; 1,856 sq ft, NO RENTAL RESTRICTIONS
Purchase price (including assignment): $340,000
Entry fee: $65,000+ CLOSING COSTS & TC
EXITS: STR, MTR, LTR, WRAP, HOMESTEAD BUYER
LTR: $2,600/MO (ZESTIMATE)
STR: $4,100/MO + (AIRDNA)
MTR: $3,500/MO+ (FURNISHED FINDER)
Mortgage INFO:
Mortgage balance: $261,232.73
I
$340,000
2.75 % int. rate; Turnkey; 3bd/3.5bth; 1,856 sq ft, NO RENTAL RESTRICTIONS
Purchase price (including assignment): $340,000
Entry fee: $65,000+ CLOSING COSTS & TC
EXITS: STR, MTR, LTR, WRAP, HOMESTEAD BUYER
LTR: $2,600/MO (ZESTIMATE)
STR: $4,100/MO + (AIRDNA)
MTR: $3,500/MO+ (FURNISHED FINDER)
Mortgage INFO:
Mortgage balance: $261,232.73
Int. rate: 2.750%
PITI: $1,742.58
PRINCIPAL: $564.12
INTEREST: $598.66
ESCROW: $579.80
TOTAL PAYMENT: $2,357.3
4644 W Nutmeg Ave, Coolidge, AZ 85128
1962 NW FLORENCE AVE, GRESHAM, OR, 97030-3753
4644 W Nutmeg Ave, Coolidge, AZ 85128
$338,747.40
4.75% int. rate; Turnkey; 2021 Build; 4bd/2bth; 1,770 sq ft.
Purchase price (including assignment): $338,747.40
Entry fee: $33,000+ CLOSING COSTS & TC ($1,250)
EXITS: PADSPLIT, MTR, LTR, WRAP, HOMESTEAD BUYER
MTR: $900-$1,000/ROOM = $3,600-$4,000/MONTH (FURNISHED FINDER)
PADSPLIT: $196/WEEK/ROOM = $3,300/MONTH
LTR: $2,000/MONTH
Loan I
$338,747.40
4.75% int. rate; Turnkey; 2021 Build; 4bd/2bth; 1,770 sq ft.
Purchase price (including assignment): $338,747.40
Entry fee: $33,000+ CLOSING COSTS & TC ($1,250)
EXITS: PADSPLIT, MTR, LTR, WRAP, HOMESTEAD BUYER
MTR: $900-$1,000/ROOM = $3,600-$4,000/MONTH (FURNISHED FINDER)
PADSPLIT: $196/WEEK/ROOM = $3,300/MONTH
LTR: $2,000/MONTH
Loan Info
MORTGAGE BALANCE: $303,635.13
INT.RATE: 4.750%
PITI: $1,947.24
PRINCIPAL: $452.82
INTEREST: $1,199.89
ESCROW: $294.53
HOA: $64/MO
TOTAL PAYMENT: $2,011.24
Florida Properties
3411 W Yonge St, Pensacola, FL 32505
18327 Van Nuys Cir, Port Charlotte, FL 33948
18327 Van Nuys Cir, Port Charlotte, FL 33948
$193,804.44
4.25% int. rate; Turnkey; 3bd/2bth; 1,356 sq ft; NO HOA.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $193,804.44
ENTRY FEE: $31,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $2,500 - $3000/MO OR $900 - $1,000 PER ROOM.
STR PER AIRDNA: $32.1K/YR
LTR PER RENTCAST: $1,650/MO
LTR PER ZI
$193,804.44
4.25% int. rate; Turnkey; 3bd/2bth; 1,356 sq ft; NO HOA.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $193,804.44
ENTRY FEE: $31,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $2,500 - $3000/MO OR $900 - $1,000 PER ROOM.
STR PER AIRDNA: $32.1K/YR
LTR PER RENTCAST: $1,650/MO
LTR PER ZILLOW: $1,615/MO
LOAN INFO
MORTGAGE BALANCE: $162,804.44
INT.RATE: 4.2500%
PITI: $1,181.94
-PRINCIPAL: $257.78
-INTEREST: $572.98
-ESCROW: $351.18
TOTAL PAYMENT: $1,181.94
18327 Van Nuys Cir, Port Charlotte, FL 33948
18327 Van Nuys Cir, Port Charlotte, FL 33948
18327 Van Nuys Cir, Port Charlotte, FL 33948
$400,987
6% int. rate; POOL; TURN-KEY; 3bd/2bth; 1,367 sq ft.
Purchase price (including assignment): $400,987.08
Entry fee: $33,000 + closing costs & TC
Mortgage INFO:
Mortgage balance: $367,987.08
Int. rate: 6%
PITI: $2,840.55
LTR per Zillow/Batchleads: $3,270 - $3,329
MTR potential revenue per FurnishedFinder: $1,300 per room.
STR potential reven
$400,987
6% int. rate; POOL; TURN-KEY; 3bd/2bth; 1,367 sq ft.
Purchase price (including assignment): $400,987.08
Entry fee: $33,000 + closing costs & TC
Mortgage INFO:
Mortgage balance: $367,987.08
Int. rate: 6%
PITI: $2,840.55
LTR per Zillow/Batchleads: $3,270 - $3,329
MTR potential revenue per FurnishedFinder: $1,300 per room.
STR potential revenue per Airdna: $45K/yr at 49% occupancy, $249 daily rate
Notes: No HOA
2445 Keiser Ct, Titusville, FL 32780
18327 Van Nuys Cir, Port Charlotte, FL 33948
14207 Sapelo Beach Dr, Orlando, FL 32827
$362,101.4
4bd/2bth; 1,844 sq ft; NO HOA
3.875% int. rate; POOL; TURN-KEY;
Purchase price (including assignment): $362,101.4
Entry fee: $18,926.33 + closing costs & TC
Mortgage INFO: Mortgage balance: $343,175.08
Int. rate: 3.875%
PITI: $2,739.49
Exits: MTR, STR, homestead buyer
MTR potential revenue per FurnishedFinder: $1,300 per room.
Airdna: $4
$362,101.4
4bd/2bth; 1,844 sq ft; NO HOA
3.875% int. rate; POOL; TURN-KEY;
Purchase price (including assignment): $362,101.4
Entry fee: $18,926.33 + closing costs & TC
Mortgage INFO: Mortgage balance: $343,175.08
Int. rate: 3.875%
PITI: $2,739.49
Exits: MTR, STR, homestead buyer
MTR potential revenue per FurnishedFinder: $1,300 per room.
Airdna: $47.2k/yr at 55% occupancy; $235 daily rate.
LTR per Rentometer: $2,400
14207 Sapelo Beach Dr, Orlando, FL 32827
10543 Marsha Dr, New Port Richey, FL 34655
14207 Sapelo Beach Dr, Orlando, FL 32827
$480,000
4.69% mean int. rate; 2023 build; 3bd/2.5bth; 1,652 sqft. Hybrid
Purchase price (including assignment): $480,000
Entry fee: $30,000 + closing costs & TC
Mortgage INFO:
Balance: $369,775.73
Int. rate: 5.375%
PITI: $2,769.89
HOA: $418/month
Seller carryback: Monthly INTEREST ONLY payments of $65 (0.997% int. rate) Balance of $80,681.19 due as a 5-yr balloon.
Total payment: $3,252.89
10543 Marsha Dr, New Port Richey, FL 34655
10543 Marsha Dr, New Port Richey, FL 34655
10543 Marsha Dr, New Port Richey, FL 34655
$435,000
2.375% mortgage int. rate; 0% seller carryback int. rate; 2017 build; TURN-KEY; 3bd/2.5bth; 1,617 sqft. Hybrid
Purchase price (including assignment): $435,000
Entry fee: $50,000 + closing costs & TC
Mortgage INFO:
Balance: $340,561.34
Int. rate: 2.375%
PITI: $2,418.35
HOA: $117/month
Seller carryback: Monthly payments of $119.37 w
$435,000
2.375% mortgage int. rate; 0% seller carryback int. rate; 2017 build; TURN-KEY; 3bd/2.5bth; 1,617 sqft. Hybrid
Purchase price (including assignment): $435,000
Entry fee: $50,000 + closing costs & TC
Mortgage INFO:
Balance: $340,561.34
Int. rate: 2.375%
PITI: $2,418.35
HOA: $117/month
Seller carryback: Monthly payments of $119.37 with a total balance of $42,974.77 - amortized over 5-yr balloon w/ a 2-yr extension if the property doesn't appraise for 30% equity.
Total payment: $2,654.72
3243 Logan Berry Dr, Mount Dora, FL 32757
10543 Marsha Dr, New Port Richey, FL 34655
10543 Marsha Dr, New Port Richey, FL 34655
$445,000
3.1% mortgage int. rate, 0% seller finance int. rate.
4bd/2.5bth; TURNKEY; 2,432 sqft.
Hybrid
Purchase price(including assignment): $445,000
Entry fee: $42,630 + closing costs & TC
Mortgage INFO:
Balance: $323,992
Int. rate: 3.1%
Loan type: FHA
Maturity: 09/2051 (10-year balloon)
PITI: $2,358
HOA: $69 (No STRs allowed, minimum 7
$445,000
3.1% mortgage int. rate, 0% seller finance int. rate.
4bd/2.5bth; TURNKEY; 2,432 sqft.
Hybrid
Purchase price(including assignment): $445,000
Entry fee: $42,630 + closing costs & TC
Mortgage INFO:
Balance: $323,992
Int. rate: 3.1%
Loan type: FHA
Maturity: 09/2051 (10-year balloon)
PITI: $2,358
HOA: $69 (No STRs allowed, minimum 7 month lease)
Seller finance portion: $218/mo [balance of $78,378 over 30yrs, with a 10-year balloon]
Total payment: $2,645
1390 Hensley Dr, Deland, FL 32724
421 SE 43rd St, Keystone Heights, FL 32656
1029 S New York Ave, Lakeland, FL 33803
$323,612
2.7% int. rate; 3bd/2bth; 1,304 sqft.
Subto
Purchase price(including assignment): $323,612
Entry fee: $32,000 + closing costs & TC
Mortgage INFO:
Balance: $230,399
Int. rate: 2.7%
Loan type: FHA
Maturity: 11/2051
Solar loan amount: $43,050
HVAC loan amount: $18,163
PITI: $1,681
HOA: $10/mo
Solar: $257
HVAC: $174
Total payment: $2,122
1029 S New York Ave, Lakeland, FL 33803
421 SE 43rd St, Keystone Heights, FL 32656
1029 S New York Ave, Lakeland, FL 33803
$250,132.52
3.625% int. rate; 3bd/2bth; NO HOA;
Small repairs needed; 1,288 sqft.
Subto
Purchase price(including assignment): $250,132.52
Entry fee: $13,000 + closing costs & TC
Mortgage INFO:
Balance: $237,132.52
Int. rate: 3.625%
Maturity date: 11/01/2051
PITI: $2,149.34
Total payment: $2,149.34
421 SE 43rd St, Keystone Heights, FL 32656
421 SE 43rd St, Keystone Heights, FL 32656
421 SE 43rd St, Keystone Heights, FL 32656
$338,000
6.1% int. rate; 2022 Build; TURN-KEY
3bd/2bth; NO HOA; 1,488 sqft.
Subto
Purchase price(including assignment): $338,000
Entry fee: $15,000 + closing costs & TC
Mortgage INFO:
Balance: $323,000
Int. rate: 6.1%
PITI: $2,397
Total payment: $2,397
152 James Cir, Lake Alfred, FL 33850
206 Old Mill Pond Rd, Edgewater, FL 32141
421 SE 43rd St, Keystone Heights, FL 32656
$441,000
4.02% int. rate; 2008 Build; TURN-KEY
6bd/3bth; NO HOA; 3,482 sqft.
Purchase price(including assignment): $441,000
Entry fee: $54,000 + closing costs & TC
ARV: $420,000
Mortgage INFO:
Existing Loan: $384,964
Loan Type: New Conventional
Interest Rate: 4.02%
Maturity date: 03/01/2052
PITI: $2,510
Total payment: $2,510
9911 Leahy Rd, Jacksonville, FL 32246
206 Old Mill Pond Rd, Edgewater, FL 32141
206 Old Mill Pond Rd, Edgewater, FL 32141
$292,000
5.25% int. rate; TURN-KEY
3bd/2bth; NO HOA; 1,308 sqft.
Purchase price(including assignment): $292,000
Entry fee: $30,000 + closing costs & TC
Mortgage INFO:
Existing Loan: $228,399
Loan Type: VA
Interest Rate: 5.25%
PITI: $1,552
Maturity date: 11/01/2052
Solar Loan Information:
Loan Balance: $33,600
Interest Rate: 3.49%
Monthly Paym
$292,000
5.25% int. rate; TURN-KEY
3bd/2bth; NO HOA; 1,308 sqft.
Purchase price(including assignment): $292,000
Entry fee: $30,000 + closing costs & TC
Mortgage INFO:
Existing Loan: $228,399
Loan Type: VA
Interest Rate: 5.25%
PITI: $1,552
Maturity date: 11/01/2052
Solar Loan Information:
Loan Balance: $33,600
Interest Rate: 3.49%
Monthly Payment: $133
Maturity Date: 08/23/42
Notes: Tenant occupied paying $2,000 per month.
206 Old Mill Pond Rd, Edgewater, FL 32141
206 Old Mill Pond Rd, Edgewater, FL 32141
206 Old Mill Pond Rd, Edgewater, FL 32141
$337,271.44
3.375% int. rate; TURN-KEY; 2021 Build
5bd/3bth; NO HOA; 2,601 sqft.
Purchase price(including assignment): $337,271.44
Entry fee: $50,000 + closing costs & TC
Mortgage INFO:
Existing Loan: $289,216
Interest Rate: 3.375%
PITI: $2,317
HOA - $146/quarter
Total payment - $2,353.5
TEXAS PROPERTIES
9713 Windridge Way, Dallas, TX 75217
9713 Windridge Way, Dallas, TX 75217
9713 Windridge Way, Dallas, TX 75217
$305,000
4.750% int. rate; Turnkey; 3bd/2bth; 1,632 sq ft ; NO HOA.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $305,000
ENTRY FEE: $35,000+ CLOSING COSTS & TC ($1,250)
EXITS: PADSPLIT, MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $3,000 - $4,000/MO OR $1,200 - $1,400 PER ROOM.
STR PER AIRDNA: $32.8K/YR AT 60% OCCUPANCY
LTR PER ZIL
$305,000
4.750% int. rate; Turnkey; 3bd/2bth; 1,632 sq ft ; NO HOA.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $305,000
ENTRY FEE: $35,000+ CLOSING COSTS & TC ($1,250)
EXITS: PADSPLIT, MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $3,000 - $4,000/MO OR $1,200 - $1,400 PER ROOM.
STR PER AIRDNA: $32.8K/YR AT 60% OCCUPANCY
LTR PER ZILLOW: $1,968/MO
LTR PER RENTCAST: $1,940/MO
PADSPLIT: $4,200 (WITH 3 MORE ROOMS @$170/WEEK)
LOAN INFO
MORTGAGE BALANCE: $219,297.55
INT.RATE: 4.750%
PITI: $1,894.75
-PRINCIPAL: $320.41
-INTEREST: $864.28
-ESCROW: $710.06
TOTAL PAYMENT: $1,984.79
3320 Oak Ln, Royse City, TX 75189
9713 Windridge Way, Dallas, TX 75217
9713 Windridge Way, Dallas, TX 75217
$388,573.30
6.375% int. rate; Turnkey; 4bd/3bth; 2,063 sq ft. TENANTS OCCUPIED; CASHFLOWING
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $388,573.30
ENTRY FEE: $32,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, HOMESTEAD BUYER
TENANTS OCCUPIED CURRENTLY - $3,395/MO (SEE NOTES)
MTR POTENTIAL REVENUE PER FURNISHEDFINDER: $2,990 - $3,800
STR PER D
$388,573.30
6.375% int. rate; Turnkey; 4bd/3bth; 2,063 sq ft. TENANTS OCCUPIED; CASHFLOWING
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $388,573.30
ENTRY FEE: $32,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, HOMESTEAD BUYER
TENANTS OCCUPIED CURRENTLY - $3,395/MO (SEE NOTES)
MTR POTENTIAL REVENUE PER FURNISHEDFINDER: $2,990 - $3,800
STR PER DATARABBU: $4,552
LOAN INFO
MORTGAGE BALANCE: $356,573.27
INT.RATE: 6.375%
PITI: $3,044.46
-PRINCIPAL: $362.81
-INTEREST: $1,894.30
-ESCROW: $787.35
HOA: $28
TOTAL PAYMENT: $3,072.46
135 Cibolo Creek Dr, Kyle, TX 78640
9713 Windridge Way, Dallas, TX 75217
3822 Park Gate Street, San Antonio, TX 78230
$330,558.70
5.375% int. rate; Turnkey; 2018 build ; 4bd/2.5bth; 2,363 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $330,558.70
ENTRY FEE: $18,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, WRAP, HOMESTEAD BUYER
MTR: $3,800/MO (FURNISHED FINDER)
LOAN INFO
MORTGAGE BALANCE: $312,558.71
INT.RATE: 5.375%
PITI: $2,749.55
-PRINCIPAL: $405.91
-INTERE
$330,558.70
5.375% int. rate; Turnkey; 2018 build ; 4bd/2.5bth; 2,363 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $330,558.70
ENTRY FEE: $18,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, WRAP, HOMESTEAD BUYER
MTR: $3,800/MO (FURNISHED FINDER)
LOAN INFO
MORTGAGE BALANCE: $312,558.71
INT.RATE: 5.375%
PITI: $2,749.55
-PRINCIPAL: $405.91
-INTEREST: $1,400.00
-ESCROW: $943.64
HOA: $35/MO
TOTAL PAYMENT: $2,784.55
3822 Park Gate Street, San Antonio, TX 78230
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
3822 Park Gate Street, San Antonio, TX 78230
$435,747.14
4.125% int. rate; Turnkey ; 3bd/3bth; 2,304 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $435,747.14
ENTRY FEE: $38,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR: $3,800-$4,800/MO
STR: $63.1K/YR AT $203 DAILY RATE, 49% OCCUPANCY (DATARABBU)
LTR: $2,794/MO
LOAN INFO
MORTGAGE BALANCE: $397,103.10
INT.
$435,747.14
4.125% int. rate; Turnkey ; 3bd/3bth; 2,304 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $435,747.14
ENTRY FEE: $38,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, LTR, STR, WRAP, HOMESTEAD BUYER
MTR: $3,800-$4,800/MO
STR: $63.1K/YR AT $203 DAILY RATE, 49% OCCUPANCY (DATARABBU)
LTR: $2,794/MO
LOAN INFO
MORTGAGE BALANCE: $397,103.10
INT.RATE: 4.125%
PITI: $2,550.08
-PRINCIPAL: $655.19
-INTEREST: $1,356.11
-ESCROW: $538.78
HOA: $20/MO
TOTAL PAYMENT: $2,570.08
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
$299,012.7
2.750% int. rate; Turnkey; 3bd/2bth; 2,083 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $299,012.7
ENTRY FEE: $41,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, LTR, HOMESTEAD BUYER
MTR: $3,500/MO FURNISHED FINDER
LTR - $2,510/MO RENTCAST
LOAN INFO
MORTGAGE BALANCE: $258,012.70
INT.RATE: 2.750%
PITI: $2,380.51
-PRINCIPAL: $550.6
$299,012.7
2.750% int. rate; Turnkey; 3bd/2bth; 2,083 sq ft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $299,012.7
ENTRY FEE: $41,000+ CLOSING COSTS & TC ($1,250)
EXITS: MTR, STR, LTR, HOMESTEAD BUYER
MTR: $3,500/MO FURNISHED FINDER
LTR - $2,510/MO RENTCAST
LOAN INFO
MORTGAGE BALANCE: $258,012.70
INT.RATE: 2.750%
PITI: $2,380.51
-PRINCIPAL: $550.65
-INTEREST: $591.28
-ESCROW: $1,238.58
HOA: $4/MO
TOTAL PAYMENT: $2,384.51
671 Ravensworth Dr, Conroe, TX 77302
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
1311 Creek Hollow Dr, Seabrook, TX 77586-6029
$364,613.02
3.625% int. rate; Turnkey; 4bd/2.5bth; 2,635 sqft.
PURCHASE PRICE (INCLUDING ASSIGNMENT) : $364,613.02
ENTRY FEE: $35,000+ CLOSING COSTS & TC ($1,250)
EXITS: LTR, MTR, WRAP, HOMESTEAD BUYER
MTR: $4,000/MO
LTR: $2,400/MO (RENTCAST)
LOAN INFO
MORTGAGE BALANCE: $ 329,613.02
INT.RATE: 3.625%
NO BALLOON
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
$297,000
2.625% mortgage int. rate. 0% seller finance int. rate. NO HOA; 3bd/2bth; great condition; 1,712 sq ft.
Purchase price(includes assignment): $297,000
Entry fee: $40,179 + closing costs & TC
Mortgage INFO:
Approx Balance: $256,821
Int. rate: 2.625%
Loan type: VA
PI: $1,040.27
Rent rate: $1,890 est. [rentcast]
5327 Fair Moon Dr, Bulverde, TX 78163
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
$282,000
3.6% int. rate; 3bd/2bth; 2021 build; 1,217 sq ft.
Purchase price(including assignment): $282,000
Entry fee: $28,356 + closing costs & TC
24 minutes from the airport, 33 minutes from the hospital.
Mortgage INFO:
Balance: $254,085
Int. rate: 3.6%
Loan type: FHA
Maturity date: 10/2051
Rent rate: $2,100
PITI: $1,904
HOA: $90 (no rental restrictions)
Total payment: $1,994
242 Tallgrass Dr, Lavon, TX 75116
2810 YEAGER DR, CORPUS CHRISTI, TX 78410
9954 Cotton Grass, San Antonio, TX 78254
$485,000
2.75% mortgage int. rate. 0% seller finance int. rate. 5bd/3bth; great condition; 3,015 sq ft.
Purchase price(includes assignment): $485,000
Entry fee: $47,500 + closing costs & TC
Mortgage INFO:
Approx Balance: $368,486
Int. rate: 2.75%
PITI: $2,562.30
Seller carryback INFO:$69,014 to be paid to the seller as $191.70/mo for 30 year
$485,000
2.75% mortgage int. rate. 0% seller finance int. rate. 5bd/3bth; great condition; 3,015 sq ft.
Purchase price(includes assignment): $485,000
Entry fee: $47,500 + closing costs & TC
Mortgage INFO:
Approx Balance: $368,486
Int. rate: 2.75%
PITI: $2,562.30
Seller carryback INFO:$69,014 to be paid to the seller as $191.70/mo for 30 years.
Notes: Comes w/ all appliances currently in the property.
9954 Cotton Grass, San Antonio, TX 78254
9954 Cotton Grass, San Antonio, TX 78254
9954 Cotton Grass, San Antonio, TX 78254
$294,836
6.1% int. rate. 4bd/2.5bth; $67 HOA; TURN-KEY; 2,229 sq ft.
Purchase price(including assignment): $294,836
Entry fee: $10,000 + closing costs & TC
Mortgage INFO:
Balance: $281,113
Int. rate: 6.1%
Loan type: FHA
PITI: $2,256
HOA: $67
Total est. payment: $2,323
15521 Briar Forest Dr, Conroe, TX 77306
9954 Cotton Grass, San Antonio, TX 78254
15521 Briar Forest Dr, Conroe, TX 77306
$218,000
3.25% int. rate. 4bd/2bth; TURN-KEY; 1,414 sq ft.
Purchase price(including assignment): $218,000
Entry fee: $24,565 + closing costs & TC
Mortgage INFO:
Balance: $193,435.46
Int. rate: 3.25%
PITI: $1,475.52
* HOA: $22/mo
Total payment: $1,497.52
Exits: LTR, MTR {possibly}, WRAP, or homestead buyer
5313 Hayloft Ct, Fort Worth, TX 76123
9954 Cotton Grass, San Antonio, TX 78254
15521 Briar Forest Dr, Conroe, TX 77306
$424,750.2
5.1% int. rate. 4bd/3.5bth; $33 HOA; 3,256 sq ft.
Purchase price(including assignment): $424,750.2
Entry fee: $27,500 + closing costs & TC
Mortgage INFO:
Balance: $397,250
Int. rate: 5.1%
Loan type: FHA
PITI: $3,178
HOA: $33
Total payment: $3,211
4338 ADMIRALS BND, CONVERSE, TX 78109
902 INDIANA ST, San Antonio, TX 78210
4338 ADMIRALS BND, CONVERSE, TX 78109
$269,249.81
3.25% int. rate; Turnkey; 3bd/2.5bth; 1,470 sq ft; 2021 Build; 5,184 sqft lot
PURCHASE PRICE (INCLUDING ASSIGNMENT: $269,249.81
ENTRY FEE: $27,000+ CLOSING COSTS & TC ($1,250)
ARV: -
EXITS: MTR, LTR, WRAP, HOMESTEAD BUYER
STR: -
MTR- $2,600/ MO (FURNISHED FINDER)
LTR - $1,758/MO (ZESTIMATE)
NOTES: SINGLE FAMILY RENTALS ONLY. MIN. 6MONTHS LEASE.
407 NORMAN DR, EULESS, TX 76040
902 INDIANA ST, San Antonio, TX 78210
4338 ADMIRALS BND, CONVERSE, TX 78109
$475,000
5.75% int. rate; TURN-KEY; 3bd/2bth; 2,320 sq ft; NO HOA
Purchase price (including assignment): $475,000
Entry fee: $27,000 + CLOSING COSTS & TC
EXITS: MTR, HOMESTEAD BUYER
MTR POTENTIAL REVENUE PER FURNISHEDFINDER: $4,000 - $5,000.
($1,500/ROOM)
LTR : $3,100-$3,200
Mortgage INFO: MORTGAGE BALANCE: $448,000
INT. RATE: 5.7500%.
PITI: $3,7
$475,000
5.75% int. rate; TURN-KEY; 3bd/2bth; 2,320 sq ft; NO HOA
Purchase price (including assignment): $475,000
Entry fee: $27,000 + CLOSING COSTS & TC
EXITS: MTR, HOMESTEAD BUYER
MTR POTENTIAL REVENUE PER FURNISHEDFINDER: $4,000 - $5,000.
($1,500/ROOM)
LTR : $3,100-$3,200
Mortgage INFO: MORTGAGE BALANCE: $448,000
INT. RATE: 5.7500%.
PITI: $3,782.26
PRINCIPAL: $516.96
INTEREST: $2,159.82
ESCROW: $1,105.48
TOTAL PAYMENT: $3,782.26
902 INDIANA ST, San Antonio, TX 78210
902 INDIANA ST, San Antonio, TX 78210
1215 Rocky Ridge Trl, Harker Heights, TX 76548
$661,794.18
6.125% int. rate; Turnkey; 4bd/4bth; 2,624 sq ft.
Purchase price (including assignment): $661,794.18
Entry fee: $28,000+ CLOSING COSTS & TC.
EXITS: STR, MTR, HOMESTEAD BUYER
STR: $5500-$6000
MTR: $5000+
Mortgage INFO:
MORTGAGE BALANCE: $633,794.18
INT.RATE: 6.125%
BALLOON: 12 YEARS (1ST OCT 2036)
PITI: $4,324.18
PRINCIPAL: $696.25
INTEREST: $3,234.99
ESCROW: $392.94
TOTAL PAYMENT: $4,324.18
1215 Rocky Ridge Trl, Harker Heights, TX 76548
1215 Rocky Ridge Trl, Harker Heights, TX 76548
1215 Rocky Ridge Trl, Harker Heights, TX 76548
$386,375.06
5.75 % int. rate; Turnkey; 4bd/2bth; 1,992 sq ft; No HOA
Purchase price (including assignment): $386,375.06
Entry fee: $14,580+ CLOSING COSTS & TC
EXITS: MTR, WRAP, HOMESTEAD BUYER
MTR - $3,500-$4,000/MO.
LTR: $2,080/MO
Mortgage INFO:
MORTGAGE BALANCE: $448,000
INT. RATE: 5.750%.
PITI: $2,866.85
PRINCIPAL: $441.90
INTEREST: $1,781.51
ESCROW: $643.44
TOTAL PAYMENT: $2,866.85
9541 VERBENA DR, EL PASO, TX 79924
1215 Rocky Ridge Trl, Harker Heights, TX 76548
9826 WESTERN WISHES, SAN ANTONIO, TX 78254
$217,458.23
5.2 % int. rate; Turnkey; 4bd/2bth; 1,961 sq ft; No HOA.
Purchase price (including assignment): $217,458.23
Entry fee: $21,000+ CLOSING COSTS & TC.
EXITS: MTR, LTR, HOMESTEAD BUYER
MTR - $2,500-$3,000/MONTH ($750 PER ROOM) PER FURNISHED
FINDER.
LTR: $2,000/MO
Mortgage INFO:
MORTGAGE BALANCE: $196,458.23
INT.RATE: 5.250%
PITI: $1,633.29/M
$217,458.23
5.2 % int. rate; Turnkey; 4bd/2bth; 1,961 sq ft; No HOA.
Purchase price (including assignment): $217,458.23
Entry fee: $21,000+ CLOSING COSTS & TC.
EXITS: MTR, LTR, HOMESTEAD BUYER
MTR - $2,500-$3,000/MONTH ($750 PER ROOM) PER FURNISHED
FINDER.
LTR: $2,000/MO
Mortgage INFO:
MORTGAGE BALANCE: $196,458.23
INT.RATE: 5.250%
PITI: $1,633.29/MO
PRINCIPAL: $253.36
INTEREST: $859.50
ESCROW: $520.83
TOTAL PAYMENT: $1,633.29
9826 WESTERN WISHES, SAN ANTONIO, TX 78254
1215 Rocky Ridge Trl, Harker Heights, TX 76548
9826 WESTERN WISHES, SAN ANTONIO, TX 78254
$396,000
4.75% INT. RATE; TURN-KEY; 2022 BUILD; 5BD/2.5BTH; 2,540 SQ FT.
Purchase price (including assignment): $396,000
Entry fee: $22,000 + CLOSING COSTS & TC
EXITS: MTR, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $2,800 - $4,000
LTR PER RENTALCAST: $2,320
Mortgage INFO:
MORTGAGE BALANCE: $373,677
LOAN TYPE: VA
INT. RATE: 4.75%
PITI: $2,738
PRINCI
$396,000
4.75% INT. RATE; TURN-KEY; 2022 BUILD; 5BD/2.5BTH; 2,540 SQ FT.
Purchase price (including assignment): $396,000
Entry fee: $22,000 + CLOSING COSTS & TC
EXITS: MTR, HOMESTEAD BUYER
MTR PER FURNISHED FINDER: $2,800 - $4,000
LTR PER RENTALCAST: $2,320
Mortgage INFO:
MORTGAGE BALANCE: $373,677
LOAN TYPE: VA
INT. RATE: 4.75%
PITI: $2,738
PRINCIPAL: $505
INTEREST: $1,477
ESCROW: $755
HOA: $63 (6-MONTH MINIMUM LEASE)
TOTAL PAYMENT: $2,801
11315 Seguin Trail Ct, Needville, TX 77461
11315 Seguin Trail Ct, Needville, TX 77461
11315 Seguin Trail Ct, Needville, TX 77461
$548,676.59
4.16% int. rate; 2022 build; TURN-KEY; 4bd/3bth; 3,084 sq ft.
Purchase price (including assignment): $548,676.59
Entry fee: $40,000 + closing costs & TC
Mortgage INFO:
Balance: $508,676.59
Int. rate: 4.16%
Zestimate - $566,100
PITI: $3,460.07
HOA: $62.50
Total payment: $3,522.57
Notes: Single family residence only.
LTR: Currently being rented for $3,650 till August 2024
16612 Spirit Lake Ct, Houston, TX 77044
11315 Seguin Trail Ct, Needville, TX 77461
11315 Seguin Trail Ct, Needville, TX 77461
$363,816.84
5.125% int. rate; 2014 build; TURN-KEY; 5bd/3bth; 2,650 sq ft.
Purchase price (including assignment): $363,816.84
Estimated value per Batchleads: $378,302
Entry fee: $32,500 + closing costs & TC
Mortgage INFO:
Balance: $322,148.88
Int. rate: 5.125%
Loan type: FHA
Loan maturity date: 09/2052
Deferred balance of $9,170.96.
PITI: $3,104.23
HOA: $92
Total payment: $3,196.23
2642 Pechora Pipit, New Braunfels, TX 78130
11315 Seguin Trail Ct, Needville, TX 77461
2642 Pechora Pipit, New Braunfels, TX 78130
$269,900
3.5% int. rate; 2020 build; No rental restrictions; ; 3bd/2bth; 1,454 sq ft.
Purchase price(including assignment): $269,900
Entry fee: $28,000 + closing costs & TC
AS-IS value: $281.5k (per propstream)
Exits: STR, MTR, WRAP
Mortgage INFO:
Balance: $214,319.39
Int. rate: 3.5%
Loan type: FHA
Maturity date: 06/2051
PITI: $1,761
Solar
$269,900
3.5% int. rate; 2020 build; No rental restrictions; ; 3bd/2bth; 1,454 sq ft.
Purchase price(including assignment): $269,900
Entry fee: $28,000 + closing costs & TC
AS-IS value: $281.5k (per propstream)
Exits: STR, MTR, WRAP
Mortgage INFO:
Balance: $214,319.39
Int. rate: 3.5%
Loan type: FHA
Maturity date: 06/2051
PITI: $1,761
Solar: $43/mo (current balance is approx. $8,800)
Seller carryback: Monthly payments of $47.94 with a total balance of $17,260.61 with a 10yr balloon payment.
Total payment: $1,883
3320 Oak Ln, Royse City, TX 75189
13519 Lily Ln, Saint Hedwig, TX 78152
2642 Pechora Pipit, New Braunfels, TX 78130
$375,000
6.37% int. rate; 2022 build; TURN-KEY; 4bd/3bth; 2,063 sq ft.
Purchase price (including assignment): $375,000
Entry fee: $15,593 + closing costs & TC
Mortgage INFO:
Balance: $359,407
Int. rate: 6.37%
Loan type: conventional
Maturity date: 07/2053
PITI: $3,154
HOA: $28
Total payment: $3,182
Notes: No rental restrictions.
13519 Lily Ln, Saint Hedwig, TX 78152
13519 Lily Ln, Saint Hedwig, TX 78152
13519 Lily Ln, Saint Hedwig, TX 78152
$297,000
2.875% int. rate; 2021 build; 3bd/2bth; 1,194 sq ft.
Purchase price(including assignment): $297,000
Entry fee: $34,000 + closing costs & TC
Exits: MTR, LTR, WRAP, Homestead Buyer
Mortgage INFO:
Balance: $255,048.28
Int. rate: 2.875%
Loan type: VA
Maturity date: 11/2051
PITI: $1,705.45
HOA: $38 (6-month minimum for rentals)
Seller ca
$297,000
2.875% int. rate; 2021 build; 3bd/2bth; 1,194 sq ft.
Purchase price(including assignment): $297,000
Entry fee: $34,000 + closing costs & TC
Exits: MTR, LTR, WRAP, Homestead Buyer
Mortgage INFO:
Balance: $255,048.28
Int. rate: 2.875%
Loan type: VA
Maturity date: 11/2051
PITI: $1,705.45
HOA: $38 (6-month minimum for rentals)
Seller carryback: Monthly payments of $49.80 with a total balance of $11,951.72 - amortized over 20yrs at 0% interest w/ a 10-year balloon.
Total payment: $1,793.25
10610 Leitrim Way, Houston, TX 77047
13519 Lily Ln, Saint Hedwig, TX 78152
13519 Lily Ln, Saint Hedwig, TX 78152
$176,000
No rental restrictions/NO HOA; 3bd/1.5bth; 1,310 sq ft.
Purchase price (including assignment): $176,000
Entry fee: $20,000 + closing costs & TC
Exits: MTR, LTR, STR, WRAP, Homestead Buyer
Total monthly payment: $1,159.25
AS-IS value per Propstream - $230,375
Mortgage INFO:
1st lien:
Balance: $113,514.24
Int. rate: 5.625%
Loan ty
$176,000
No rental restrictions/NO HOA; 3bd/1.5bth; 1,310 sq ft.
Purchase price (including assignment): $176,000
Entry fee: $20,000 + closing costs & TC
Exits: MTR, LTR, STR, WRAP, Homestead Buyer
Total monthly payment: $1,159.25
AS-IS value per Propstream - $230,375
Mortgage INFO:
1st lien:
Balance: $113,514.24
Int. rate: 5.625%
Loan type: VA
2nd lien: Forbearance being taken subject-to
Balance: $42,575.87
No interest or monthly payments. Just due when the property is sold.
Loan type: VA
PITI: $1,148