Fix and Flip Project
Tulare, Ca
Bedrooms: 3, Bathrooms: 2.0, Sqft: 1539, Lot Size: 8280, Year Built: 1975
Financial Summary
Project Costs
Purchase Price | $0 | |
Purchase Costs | $0 | |
Rehab Costs | $0 | |
Rehab Contingency () | $0 | |
Rehab Holding Costs | $0 | |
Total Project Costs | $0 | |
Financing | $0 | |
Cash out of Pocket | $0 |
Project Returns
Sales Price | $234,807 | |
Project Costs | ($0) | |
Sale Costs | $0 | |
Profit Amount | $234,807 | |
ROI | 0.00% | |
ROR | 0.00% | |
Unlevered ROI | 0.00% | |
Unlevered ROR | 0.00% |
Comps
| Address | Dist | Beds | Baths | Sqft | Sold ($) | $/sqft | Sale date |
| Tulare, Ca | 0.14 miles | 3 | 2.0 | 1621 | $210,000 | $130 | 2020-03-03 |
| Tulare, Ca | 0.16 miles | 3 | 1.0 | 1353 | $218,000 | $161 | 2020-06-11 |
| Tulare, Ca | 0.2 miles | 3 | 1.0 | 1571 | $206,000 | $131 | 2020-09-29 |
| Tulare, Ca | 0.23 miles | 3 | 1.0 | 1339 | $215,000 | $161 | 2020-06-19 |
| Tulare, Ca | 0.3 miles | 3 | 1.0 | 1434 | $231,000 | $161 | 2020-02-20 |
| Tulare, Ca | 0.32 miles | 3 | 2.0 | 1410 | $225,000 | $160 | 2020-01-06 |
| Tulare, Ca | 0.35 miles | 3 | 2.0 | 1405 | $230,000 | $164 | 2020-03-10 |
| Average: | $219,286 | $153 | |||||
CMA Summary
By Average of Sales
Adjusted Comps
Avg of Adjusted Sales ARV | $219,286 | |
Subject Sqft | 1,539 | |
Adjusted $/sqft | $142 |
Unadjusted Comps
Avg of Sales ARV | $219,286 | |
Subject Sqft | 1,539 | |
Avg of Sales $/sqft | $142 |
By Average of $/Sqft
Adjusted Comps
Avg of Adjusted $/sqft | $153 | |
Subject Sqft | 1,539 | |
Calculated Adj. ARV | $234,807 |
Unadjusted Comps
Avg of Unadjusted $/sqft | $153 | |
Subject Sqft | 1,539 | |
Calculated ARV | $234,807 |
CMA Detail
| Basics | Subject | Comparable | Comparable | Comparable | Comparable | Comparable | Comparable | Comparable | ||||||||
|  |  |  |  |  |  |  | |||||||||
| Address | Tulare, Ca | Tulare, Ca | Tulare, Ca | Tulare, Ca | Tulare, Ca | Tulare, Ca | Tulare, Ca | Tulare, Ca | ||||||||
| Sold Date | 2019-10-11 | 2020-03-03 | 2020-06-11 | 2020-09-29 | 2020-06-19 | 2020-02-20 | 2020-01-06 | 2020-03-10 | ||||||||
| Sold $ | $223,000 | $210,000 | $218,000 | $206,000 | $215,000 | $231,000 | $225,000 | $230,000 | ||||||||
| Sqft | 1,539 | 1,621 | 1,353 | 1,571 | 1,339 | 1,434 | 1,410 | 1,405 | ||||||||
| $/sqft | $145 | $130 | $161 | $131 | $161 | $161 | $160 | $164 | ||||||||
| Features | Feature Values | Units | Units | Adjustment | Units | Adjustment | Units | Adjustment | Units | Adjustment | Units | Adjustment | Units | Adjustment | Units | Adjustment |
Bedrooms | $0 | 3.00 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 | 3.00 | $0 |
Bathrooms | $0 | 2.00 | 2.00 | $0 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 | 2.00 | $0 | 2.00 | $0 |
Garage spaces | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 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 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Lot size sqft | $0 | 8,280.00 | 6,500.00 | $0 | 6,643.00 | $0 | 7,152.00 | $0 | 6,742.00 | $0 | 6,460.00 | $0 | 7,431.00 | $0 | 6,000.00 | $0 |
Basement sqft | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Has pool | $0 | 0.00 | 1.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Has view | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
| Adjustment Subtotals | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |||||||||
| Adjusted $/sqft | $142 | $130 | $161 | $131 | $161 | $161 | $160 | $164 | ||||||||
| Adjusted ARV $ | $219,286 | $210,000 | $218,000 | $206,000 | $215,000 | $231,000 | $225,000 | $230,000 | ||||||||
| Notes | ||||||||||||||||
Property Photos
