Redian新闻
>
俺老地主和网友第一次合作投资的房子.俺也分析一下.

俺老地主和网友第一次合作投资的房子.俺也分析一下.

博客

在Woodbridge, VA. 1959 年建的bi-level. 4 bedrooms, 2 full bath. cash deal. $113000.

My partner provides all the funds, and I provide the opportunity and all the management.

Need around $15K to fix it to very good condition, with new carpet, new tiles, new paint, new roof, etc.

Total cost would be-

$113000 + $2000 closing cost + $15000 fix up = $130000.

We can either sell it now for $180K, or hold it to sell the next spring. In the long run, it will go up a lot. Normally, it should double the price in five years.  There is almost nothing in the lower end on the market right now.

Rent is around $1500 per month, tax $2386 per year. No HOA.


When I bought my last house in Woodbridge for $75K, I said it would double the price in two years, but it is already doubled in only one year.


Here are the projection and real data. The normal appreciation is projected using 7% appreciation rate. While the market flucuation is summarized using real data.

YearNormal AppreciationMarket Fluctuationsamples
1998$93,000.00$93,000.00
1999$99,510.00                          no data
2000$106,475.70$117,000.00
114000
120,000
2001$113,929.00$164,500.00140000189000
2002$121,904.03$199,666.67189000232000178000
2003$130,437.31$202,251.50197000172500224000215506
2004$139,567.92$245,333.33226000240000270000
2005$149,337.68$329,000.00298000360000
2006$159,791.31                        no data
2007$170,976.71$265,000.00330000200000
2008$182,945.08$178,000.00191000165000
2009$195,751.23$129,333.33109000129000150000
2010$209,453.82
2011$224,115.59
2012$239,803.68
2013$256,589.93
2014$274,551.23

戳这里 Claim your page
来源: 文学城-va_landlord
相关阅读
logo
联系我们隐私协议©2024 redian.news
Redian新闻
Redian.news刊载任何文章,不代表同意其说法或描述,仅为提供更多信息,也不构成任何建议。文章信息的合法性及真实性由其作者负责,与Redian.news及其运营公司无关。欢迎投稿,如发现稿件侵权,或作者不愿在本网发表文章,请版权拥有者通知本网处理。