3 bed, 2 bath
Purchased $ 53,000
Rehab $ 17,000
Monthly $ 925
Purchased 10/25/15
2 Car Garage, New Roof, Flooring, Fixtures, Paint
Rented 1/02/16

Numbers

Costs $70,000 | Rent $11,100

Expenses $2000
Net $9100 / $70,000 = 13% C/C

 

Future Owner Finance Sale $159,000