Address: 920 Filly Ln, Temple, TX 76504

4 bedroom / 2 bath Single Family Home 

Property is Ocuppied. Contact the Dispo Manager for access. 

Deal Takeaways:

• Tenants in Place 
• Lease expire 8/31
• Big Spread 
• HVAC and roof both 6 years old

Financials:

ARV: $260,000

Purchase Price: $166,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $260,000

(*) 94% for sale commissions

(-) $166,000 purchase price

(-) $20,000 estimated rehab costs

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

(=) $53,400 profit

Current Rental Profit Details:

Current Rental Income: $1,700.00

(-) $418.41 monthly tax

(-) $174.90 monthly insurance

(-) $174.90 property management (estimated recommendation)

(-) $174.90 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $756.89 a month

Property Details:

1,597 Home Square Feet

5,300  SQFT Lot Size

Closing on July 9th, 2024