OfferMarket

1543 Holbrook St, Baltimore, MD 21202, USA

$105,000

Drag 'n' drop pictures here, or click to select from computer

Picture of undefined, number 0
Picture of undefined, number 1
Picture of undefined, number 2
Picture of undefined, number 3
Picture of undefined, number 4
Picture of undefined, number 5
Picture of undefined, number 6
Picture of undefined, number 7
Picture of undefined, number 8
Picture of undefined, number 9
Picture of undefined, number 10
Picture of undefined, number 11
Picture of undefined, number 12
Picture of undefined, number 13
Picture of undefined, number 14

Photos of the property

APPROVED FOR FUNDING FROM OFFERMARKET CAPITAL - GET INSTANT LOAN QUOTE AND PRE APPROVAL

 

DATA-BACKED INVESTMENT OPPORTUNITY: 1543 Holbrook St, Baltimore, MD 21202

A turnkey, cash-flowing residential asset secured at a price that delivers premium returns. This deal has been rigorously underwritten using a conservative, professional investment model.

 

Investment Highlights

Projected CAP Rate: 10.9%

Projected Cash-on-Cash Return: 14.6%

Projected Net Annual Cash Flow: $5,654

Turnkey Condition: Renovated property with a $10,000 contingency budget already factored into the financial model for any desired cosmetic updates.

Verified Market Rent: Underwritten at a sustainable $1,900/month, aligning with current, provable market data.

 

Financial Breakdown

This summary reflects the deal structure for the acquiring capital partner.

Purchase & Costs Amount
Investor Acquisition Price $105,000
Reno/Contingency Budget $10,000
Total All-In Cost $115,000
Performance & Returns (Annual) Amount
Gross Scheduled Rent $22,800
Net Operating Income (NOI) $12,540
Est. Debt Service ($6,886)
Net Annual Cash Flow $5,654

 

(Note: Projections are based on a 75% LTV loan at 7.0% and a 45% operating expense ratio to account for taxes, insurance, vacancy, property management, maintenance, and CapEx.)

 

Property Narrative

 

This off-market property is under contract at an aggressive price based on a rigorous financial analysis that meets the strict criteria of professional investors. The property is in renovated, turnkey condition. The financial model is built on conservative assumptions, including a full 45% operating expense ratio and a $10,000 contingency budget, providing a significant buffer and resulting in the high-yield projections listed above. The seller is committed, and this deal is structured for a swift and efficient closing.

 

This is a clean, data-backed opportunity ready for a quick closing. All financial projections are based on verified comps and conservative cost estimates. We encourage all parties to perform their own due diligence.

 

Cash Buyers: Contact me directly for access to the property & assignment.

 

Need Financing

 

 Get instant loan quote

 

⚠️ Important Notice: OfferMarket listings are third-party listings. For your safety, please use the "Talk to Seller" feature built into each listing. This allows our team to review communications and helps prevent scams on the platform.

Resources:

Ready to invest? OfferMarket is a real estate investing platform featuring off-market deals, private lending, investment property insurance. Get instant loan quote and pre-approval for this listing. Start exploring deals now!