Address: 809 Willow Creek Dr, La Porte, TX 77571

4-bedroom / 2 bath Single Family Home 

Property is currenlty Occupied! Contact the Dispo Manager for access. Will be Vacant at closing! 

Deal Takeaways:

• Nice property
• Low rehab

Financials:

ARV: $275,000

Purchase Price: $188,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $275,000

(*) 94% for sale commissions

(-) $188,000 purchase price

(-) $25,000 estimated rehab costs

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

(=) $40,500 profit

Estimated Rental Profit Details:

Estimated Rental Income: $2,177.00

(-) $104.83 monthly tax

(-) $217.7 monthly insurance

(-) $217.7 property management (estimated recommendation)

(-) $217.7 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $1419.07 a month

Property Details:

1962 Home Square Feet

7,379 SQFT Lot Size

Closing on June 24th, 2024