Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Classifieds
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated about 8 years ago on . Most recent reply

User Stats

66
Posts
11
Votes
Isaac Taylor
  • Investor
  • Detroit, MI
11
Votes |
66
Posts

Attractive Miami Area Investment Property (Boynton Beach)

Isaac Taylor
  • Investor
  • Detroit, MI
Posted

METRO MIAMI INVESTMENT PROPERTY OVERVIEW

  • Market: Metro Miami AreaMiami Investment Property
  • Listing Price: $145,000
  • Rehab Estimate: N/A
  • Address: NW 13th Ave, Boynton Beach, FL
  • Beds / Baths / Sq Ft: 4 beds / 2 bath / 1,457 sq ft
  • Property Description: A great open floor plan invites you into this 4 bedroom home. The home was completely renovated inside and out in 2012. It has all new AC, electrical, plumbing, windows, exterior doors, roof, insulation and kitchen. It also has an oversized backyard, near a canal.

FINANCIAL SUMMARY - Click for Full Breakdown

At Listing Price
  • Purchase Price: $145,000
  • Rehab: $0
  • Closing Costs: $4,350
  • Total Investment: $149,350
  • Financed Amount: $112,013
  • Cash Investment: $37,338
  • Annual Revenue: $19,800
  • Annual Expenses: $10,720
  • Interest: $5,601
  • Net Income: $3,479
  • Annual Return: 9%
  • Annual Appreciation: $1,450
  • Total Return Potential: 13%
At Recommended Price
  • Purchase Price: $123,250
  • Rehab: $0
  • Closing Costs: $3,698
  • Total Investment: $126,948
  • Financed Amount: $95,211
  • Cash Investment: $31,737
  • Annual Revenue: $19,800
  • Annual Expenses: $10,720
  • Interest: $4,761
  • Net Income: $4,319
  • Annual Return: 14%
  • Annual Appreciation: $1,450
  • Total Return Potential: 18%

Want to Learn More About This Property?

  • Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
  • Income Potential: See what similar homes are renting for in this neighborhood
  • Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance
Offering

Loading replies...