Fix and Flip Project

2744 Lehman St, Chester, PA 19013, USA

Bedrooms: 3, Bathrooms: 1.0, Sqft: 1196, Lot Size: 1873, Year Built: 1943
Brought to you by:
Black Door Holdings LLC
(267) 458-9067, Text (267) 361-1319
blackdoorhomesolutions@gmail.com
5

Streetview

Financial Summary

Project Costs

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

Project Returns

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%

Comps

AddressDistBedsBathsSqftSold ($)$/sqftSale date
2749 Bethel Rd0.016 miles31.01196$78,000$652020-03-09
2731 Lehman St0.03 miles31.01196$10,000$82020-10-08
2727 Lehman St0.039 miles31.01196$12,000$102020-10-22
2730 Curran St0.11 miles31.01196$87,000$732020-11-09
Average:$46,750$39 

CMA Summary

By Average of Sales

Adjusted Comps

Avg of Adjusted Sales ARV
$46,750
Subject Sqft
1,196
Adjusted $/sqft
$39

Unadjusted Comps

Avg of Sales ARV
$46,750
Subject Sqft
1,196
Avg of Sales $/sqft
$39

By Average of $/Sqft

Adjusted Comps

Avg of Adjusted $/sqft
$39
Subject Sqft
1,196
Calculated Adj. ARV
$46,644

Unadjusted Comps

Avg of Unadjusted $/sqft
$39
Subject Sqft
1,196
Calculated ARV
$46,644

CMA Detail

BasicsSubjectComparable Comparable Comparable Comparable
StreetviewStreetviewStreetviewStreetviewStreetview
Address2744 Lehman St, Chester, PA 19013, USA2749 Bethel Rd, Chester, PA 19013, USA2731 Lehman St, Chester, PA 19013, USA2727 Lehman St, Chester, PA 19013, USA2730 Curran St, Chester, PA 19013, USA
Sold Date2019-01-162020-03-092020-10-082020-10-222020-11-09
Sold $$4,000$78,000$10,000$12,000$87,000
Sqft1,1961,1961,1961,1961,196
$/sqft$3$65$8$10$73
Features
Feature Values
UnitsUnitsAdjustmentUnitsAdjustmentUnitsAdjustmentUnitsAdjustment
Bedrooms
$03.003.00$03.00$03.00$03.00$0
Bathrooms
$01.001.00$01.00$01.00$01.00$0
Garage spaces
$00.000.00$00.00$00.00$00.00$0
Carport spaces
$00.000.00$00.00$00.00$00.00$0
Lot size sqft
$01,873.001,786.00$03,790.00$02,439.00$03,877.00$0
Basement sqft
$00.000.00$00.00$00.00$00.00$0
Has pool
$00.000.00$00.00$00.00$00.00$0
Has view
$01.001.00$01.00$01.00$01.00$0
Adjustment Subtotals$0$0$0$0
Adjusted $/sqft$39$65$8$10$73
Adjusted ARV $$46,750$78,000$10,000$12,000$87,000
Notes