Fix and Flip Project

910 S Yewdall St, Philadelphia, PA 19143, USA

Bedrooms: 3, Bathrooms: 1.0, Sqft: 880, Lot Size: 795, Year Built: 1925
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
$20,000
Purchase Costs
$0
Rehab Costs
$0
Rehab Contingency ()
$0
Rehab Holding Costs
$0
Total Project Costs
$20,000
Financing
$0
Cash out of Pocket
$20,000

Project Returns

Sales Price
$94,512
Project Costs
($20,000)
Sale Costs
$0
Profit Amount
$74,512
ROI
372.56%
ROR
0.00%
Unlevered ROI
372.56%
Unlevered ROR
0.00%

Comps

AddressDistBedsBathsSqftSold ($)$/sqftSale date
931 S Conestoga St0.015 miles31.0880$142,000$1612020-12-23
908 S Conestoga St0.042 miles31.0880$75,000$852020-05-14
5523 Ridgewood St0.24 miles31.0990$68,000$692020-09-23
1036 S Frazier St0.25 miles31.0992$114,000$1152020-09-03
5543 Ridgewood St0.26 miles31.0990$105,530$1072020-03-06
Average:$100,906$107 

CMA Summary

By Average of Sales

Adjusted Comps

Avg of Adjusted Sales ARV
$100,906
Subject Sqft
880
Adjusted $/sqft
$115

Unadjusted Comps

Avg of Sales ARV
$100,906
Subject Sqft
880
Avg of Sales $/sqft
$115

By Average of $/Sqft

Adjusted Comps

Avg of Adjusted $/sqft
$107
Subject Sqft
880
Calculated Adj. ARV
$94,512

Unadjusted Comps

Avg of Unadjusted $/sqft
$107
Subject Sqft
880
Calculated ARV
$94,512

CMA Detail

BasicsSubjectComparable Comparable Comparable Comparable Comparable
StreetviewStreetviewStreetviewStreetviewStreetviewStreetview
Address910 S Yewdall St, Philadelphia, PA 19143, USA931 S Conestoga St, Philadelphia, PA 19143, USA908 S Conestoga St, Philadelphia, PA 19143, USA5523 Ridgewood St, Philadelphia, PA 19143, USA1036 S Frazier St, Philadelphia, PA 19143, USA5543 Ridgewood St, Philadelphia, PA 19143, USA
Sold Date2019-02-042020-12-232020-05-142020-09-232020-09-032020-03-06
Sold $$20,000$142,000$75,000$68,000$114,000$105,530
Sqft880880880990992990
$/sqft$23$161$85$69$115$107
Features
Feature Values
UnitsUnitsAdjustmentUnitsAdjustmentUnitsAdjustmentUnitsAdjustmentUnitsAdjustment
Bedrooms
$03.003.00$03.00$03.00$03.00$03.00$0
Bathrooms
$01.001.00$01.00$01.00$01.00$01.00$0
Garage spaces
$00.000.00$00.00$01.00$00.00$01.00$0
Carport spaces
$00.000.00$00.00$00.00$00.00$00.00$0
Lot size sqft
$0795.00780.00$0780.00$01,067.00$0912.00$01,078.00$0
Basement sqft
$00.000.00$00.00$00.00$00.00$00.00$0
Has pool
$00.000.00$00.00$00.00$00.00$00.00$0
Has view
$01.001.00$01.00$01.00$01.00$01.00$0
Adjustment Subtotals$0$0$0$0$0
Adjusted $/sqft$115$161$85$69$115$107
Adjusted ARV $$100,906$142,000$75,000$68,000$114,000$105,530
Notes