Sold Out
PIE Gerard is no longer available for investment.
Residential
Fix and Flip
PIE Gerard
1133 Gerard St, Memphis, TN 38107
1956r.
4
2
1394sq ft
$52,000.00
Purchase price
$28,500.00
Rehab cost
$87,000.00
Total Cost
27
Holding Period (months)
Key Financial Metrics
ROI
19.70%
Cash flow projections
$1,800.00
Cap rate
9.50%
NOI (Net Operating Income)
$1,650.00
Cash on cash return
9.50%
Post repair value
$0.00
Overview of Financial Details
Purchase Cost
$52,000.00
Rehab cost
$28,500.00
Operating reserve
$4,000.00
Pie Assets Fee
$4,350.00
Rehab cost breakdown
dfsdf
$222.00
efewfewf
$3,333.00
ddddd
$32,432.00
Total - $35,987.00
Detailed analysis of acquisition costs, ongoing operational expenses, and capital expenditure reserves. This breakdown helps investors understand the complete cost structure of the investment.
ROI
19.70%
Cash flow projections
$1,800.00
Cap rate
9.50%
NOI (Net Operating Income)
$1,650.00
Cash on cash return
9.50%
Post repair value
$0.00
Year-by-year financial forecast showing anticipated revenue growth, expense trends, and net cash flow. These projections account for market conditions, lease terms, and potential economic scenarios.
Comprehensive forecast of expected operating expenses including property management, maintenance, insurance, taxes, and other overhead costs that impact net operating income.
Projected annual returns based on current market analysis and historical performance. Includes estimated cash-on-cash returns, IRR, and total ROI over 5 and 10-year horizons.
