Address: 2149 Lea Crest Dr Dallas, TX 75216

3-bedroom / 2 bath Single Family Home 

Property is Vacant! Contact the Dispo Manager for access. 

Deal Takeaways:

• Great flip potential! Lots of equity! 
• Property in a nice area

Financials:

ARV: $240,000

Purchase Price: $122,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $240,000

(*) 94% for sale commissions

(-) $122,000 purchase price

(-) $60,000 estimated rehab costs

(-) $5,000 esti. closing / holding cost

(=) $38,600 profit

Estimated Rental Profit Details:

Estimated Rental Income: $1,810.00

(-) $180.66 monthly tax

(-) $181.00 monthly insurance

(-) $181.00 property management (estimated recommendation)

(-) $181.00 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $1,086.34 a month

Property Details:

1,208 Home Square Feet

7450 SQFT Lot Size

Closing on June 5th, 2024