| Beautifully restored Ranch style home. All new interior - must see to appreciate. ALL NEW: Interior Doors, 20'' Tile, Carpet, Ceiling Fans, Doubled pane tinted Windows, Tiled Shower surrounds, Tub, Toilets, Sinks, Recessed Lighting, Stainless Steel Appliances, Granite Counters and more. Awesome open concept makes Kitchen the fun place to gather. Large laundry room with enough space to add an office or hobby workspace. Main 2-car garage with new door and motor. Huge second 2-3 car garage with new door and RV gate access comes complete with cooling (evap), gas heating and commercial grade air compressor - think Workshop and parking for 8+ vehicles! Home has two solar-powered roof exhaust fans and Skylight. This is the place where you can relax in a home centrally located. |
| Mocha Custom Kitchen and bathroom Cabinets include self-closing drawers and soft-close cabinet doors. |
| |
Rose Lane SFH - Proforma
|
| $220,000
|
Current Appraised Value |
| $120,000 |
Rose Lane Actual Price |
| $24,782 |
Down Payment |
| $43,845 |
Repair/Closing/OPX |
| $4,429 |
Operating Funds during Rehab/Resale Period |
| $73,053 |
Total Initial Investment |
|
|
| $100,000 |
Hard Money Loan @ 12% Interest |
SALE
SUMMARY |
|
$220,000
|
SALE PRICE |
| -$101,244 |
HARD MONEY LOAN AND FEES |
| -$73,053 |
TOTAL INITIAL INVESTMENT |
| -$14,498 |
CLOSING COSTS |
| $31,203 |
GROSS PROFIT |
|
|
| 42.4% |
ROI |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investor understands and
acknowledges that neither Realty Income Streams LLC (RIS LLC) nor its members or affiliates make any representations or warranty to the accuracy or completeness of
the projected financial returns of the projects presented above. RIS LLC is dedicated to performing extensive
due diligence prior to purchasing any real estate properties, however economic
conditions or other outside influences may directly impact the performance of
this investment business model and Investor hereby indemnifies and holds
harmless RIS LLC for outcomes beyond their control that may result in a
loss of funds.
