Purchase Price | $10,000 | |
Purchase Costs | $0 | |
Rehab Costs | $0 | |
Rehab Contingency () | $0 | |
Rehab Holding Costs | $0 | |
Total Project Costs | $10,000 | |
Financing | $0 | |
Cash out of Pocket | $10,000 |
Sales Price | $46,644 | |
Project Costs | ($10,000) | |
Sale Costs | $0 | |
Profit Amount | $36,644 | |
ROI | 366.44% | |
ROR | 0.00% | |
Unlevered ROI | 366.44% | |
Unlevered ROR | 0.00% |
Address | Dist | Beds | Baths | Sqft | Sold ($) | $/sqft | Sale date |
2749 Bethel Rd | 0.016 miles | 3 | 1.0 | 1196 | $78,000 | $65 | 2020-03-09 |
2731 Lehman St | 0.03 miles | 3 | 1.0 | 1196 | $10,000 | $8 | 2020-10-08 |
2727 Lehman St | 0.039 miles | 3 | 1.0 | 1196 | $12,000 | $10 | 2020-10-22 |
2730 Curran St | 0.11 miles | 3 | 1.0 | 1196 | $87,000 | $73 | 2020-11-09 |
Average: | $46,750 | $39 |
Avg of Adjusted Sales ARV | $46,750 | |
Subject Sqft | 1,196 | |
Adjusted $/sqft | $39 |
Avg of Sales ARV | $46,750 | |
Subject Sqft | 1,196 | |
Avg of Sales $/sqft | $39 |
Avg of Adjusted $/sqft | $39 | |
Subject Sqft | 1,196 | |
Calculated Adj. ARV | $46,644 |
Avg of Unadjusted $/sqft | $39 | |
Subject Sqft | 1,196 | |
Calculated ARV | $46,644 |
Basics | Subject | Comparable | Comparable | Comparable | Comparable | |||||
Address | 2744 Lehman St, Chester, PA 19013, USA | 2749 Bethel Rd, Chester, PA 19013, USA | 2731 Lehman St, Chester, PA 19013, USA | 2727 Lehman St, Chester, PA 19013, USA | 2730 Curran St, Chester, PA 19013, USA | |||||
Sold Date | 2019-01-16 | 2020-03-09 | 2020-10-08 | 2020-10-22 | 2020-11-09 | |||||
Sold $ | $4,000 | $78,000 | $10,000 | $12,000 | $87,000 | |||||
Sqft | 1,196 | 1,196 | 1,196 | 1,196 | 1,196 | |||||
$/sqft | $3 | $65 | $8 | $10 | $73 | |||||
Features | Feature Values | Units | Units | Adjustment | Units | Adjustment | Units | Adjustment | Units | Adjustment |
Bedrooms | $0 | 3.00 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 |
Bathrooms | $0 | 1.00 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 |
Garage spaces | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Carport spaces | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Lot size sqft | $0 | 1,873.00 | 1,786.00 | $0 | 3,790.00 | $0 | 2,439.00 | $0 | 3,877.00 | $0 |
Basement sqft | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Has pool | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Has view | $0 | 1.00 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 |
Adjustment Subtotals | $0 | $0 | $0 | $0 | ||||||
Adjusted $/sqft | $39 | $65 | $8 | $10 | $73 | |||||
Adjusted ARV $ | $46,750 | $78,000 | $10,000 | $12,000 | $87,000 | |||||
Notes |