• Home
  • Press
  • Photobook
  • Investors
  • Volunteer
  • Donate
  • Twitter
  • Facebook
Kensington Renewal

Turning blighted houses into owner-occupied homes in Philadelphia

  • Investors
  • Volunteer
  • Donate
  • About
  • Press
  • Media
    • Photos
    • Videos
  • Photobook

3247 Salmon St

Their Asking price: $30,000.00
Our offer: $27,000.00

2br 1bath
700 sq ft

Rehab List/costs:
Home Inspection: $400.00
Roof: $1600.00
Electric: $1500.00
Plumbing: $650.00
Flooring: $1200.00
Heating: $200.00
Walls/Ceiling: $400.00
Paint: $800.00
Security/Fire Alarm System (Lowes Iris): $375.00
Security Cameras (4 camera system): $300.00
Washer/Dryer: $450.00
Fridge: $350.00
Backyard: $200.00
Basement: $200.00
TOTAL REHAB: $9025

Closing Costs: $2500.00

Acquisition & Rehab total: $38525.00

Taxes: $1077/year
Insurance: $700/year
Contingency (repairs etc): $600/yr
Total taxes, insurance & contingency: $198.08/month

Rental: $875/month

Estimated Annual Return on Investment: 21%

Map:

View Larger Map

Like this:

Like Loading...

You must be logged in to post a comment.

  • Connect with us:
  • Twitter
  • Facebook
  • RSS
  • © 2022 Kensington Renewal Initiative
  • Hey! Click here to join our mailing list, for news info & lots more!
%d bloggers like this: