Back to properties
For SaleSample listingDallas County · Dallas, TX 752XXListed 2026-10-09
Dallas, TX — Bungalow Near Downtown
Sample listing. Figures are placeholders.
Sample listing. Replace with a real deal in the admin panel.
Exit strategy 01
Fix & flip
Price
Rehab
Spread
- Purchase price
- $118,000
- Rehab (est.)
- $42,000
- All-in
- $160,000
- After-repair value (ARV)
- $215,000
- Gross spread
- +$55,000
- 75% rule benchmark (ARV × 0.75 − rehab)
- $119,250
Spread is before commissions, carry and closing costs. Figures are estimates.
Exit strategy 02
Buy & hold
Market rent / mo
$1,650–1,850
Rent ÷ price
1.40–1.57%
1% rule
$1,180/mo
Clears 1% ruleLow-end rent meets or beats 1% of the purchase price.
- Rental rehab (assumed ≈ half of flip scope)
- $21,000
- Total investment
- $139,000
- Refi at 75% LTV of ARV (BRRRR)
- $161,250
Property details
- Roof: add real age/condition
- Systems: add real age/condition
$118,000
ARV $215,000