305 D St. Duncan Az. #85534, Duncan, AZ 85534

305 d st. duncan az. 85534 Great opportunity for cash investors in arizona. i am selling this property for 50k. call me with any questions! Ryan- 7two7 two77 one3two1 Flip breakdown arv 90,000 lot size 1 acre 1,148 sqft added porch storage unit in the yard est cost repairs: Paint interior 600-1000 ___ X 800 Carpet flooring 1.47/sqft ___ X 100 sqft 300 Lights 20-200 ___ Paint exterior 600-1000 ___ X 1000 Landscape 500-1000 ___ X 500 Kitchen 6500-10000 ___X 5000 Bathroom 2500,-5000 ___ Windows 150 for each window ___ X 1000 Window trim 150 each ___X 1000 Appliances- 1500-2000 ___ X 2000 Water heater 1000 __ Central air 2500 ___ X 2500 Electrical 4000 ___ Plumbing 3000 ___ Asking price: 50,000$ Total repairs: 14,100$ Total cost: 64,100$ Arv: 85-90k Gross profit 20,900-25,900 Cash flow breakdown: 50,000 investment 925/month rent 11,100/annual rent 234.52/city & county taxes 2017 assessed 375/ hazard insurance roughly 1110/repair reserves 1110/vancancy reserves 1110/property management 7,170/NET annual income at a 50,000 dollar investment you are getting a 14.34% ROI