832 W Jones St, Livingston, TX 77351

This 3 bedroom / 2 bathroom rental makes sense for any rental investor, even in today's changing real estate market. Prime location in Polk County, massive long-term appreciation potential!

Property is VACANT. Please contact Dispo Manager for walkthrough options.

Deal Takeaways:

Low cost flip or BRRRR

Lots of equity built right into the deal

Financials:

ARV: $200,000

Purchase Price: $114,300

Estimated Profit Details:

$200,000 ARV

(*) 94% for sale commissions

(-) $114,300 purchase price

(-) $40,000 rehab budget

(-) $5,000 closing / holding cost

(=) $28,700 profit

Rental Profit Details:

$1,700 estimated monthly rent

(-) $233 monthly tax

(-) $110 monthly insurance

(-) $170 property management

(-) $170 recommended allocation for repairs, vacancy, etc

(=) $1,017 net monthly cash flow

Property Details:

⭐️ 3 Beds / 2 Baths

⭐️ 1970 Year Build

⭐️ 1,736 Home Square Feet

⭐️ 22,085 Square Feet Lot Size