{{ label }}
![]()
Real Estate Analysis
Property Report: 5328 Aubrey Loop, Dublin FIX & FLIP
Property Report :
5328 Aubrey Loop, Dublin, OH 43016
Powered by
Real Estate Analysis
Created on: Apr 14, 2025
Author: CC Cerberus
Executive Summary
5328 Aubrey Loop, Dublin, OH 43016
Condominium: 3 bedrooms , 2.5 bathrooms
Year built: 1996, Size: 1850 SF
Investment strategy: Fix and Flip
Purchase Price$ 200,000
Rehab Estimate$ 30,000
Project Profit$ -80,000
After Repair Value$ 250,000
Investment Summary
| After Repair Value | $ 250,000 |
| Calculated Project Profit | $ -80,000 |
| 92.00 % | |
| Return on Investment | -25.81 % |
| Project Term | 8 months |
Financial Breakdown
| $ 310,000 | |
| Financing | $ 0 |
| $ 310,000 |
Project Cost Breakdown
| Purchase Costs | |
|---|---|
| Purchase Price | $ 200,000 |
| Buying Costs | $ 0 |
| Total | $ 200,000 |
| Repair Costs | |
|---|---|
| Repair Costs Lump Sum | $ 30,000 |
| Total | $ 30,000 |
| Holding Costs | |
|---|---|
| Monthly Holding Costs | $ 10,000 |
| Total Months Held | 8 |
| Total | $ 80,000 |
| Selling Costs | |
|---|---|
| Commissions (6%) | $ 15,000 |
| Selling Costs | $ 5,000 |
| Total | $ 20,000 |
Property Description
LARGE END UNIT WITH 3 LRG BEDROOMS, 2.5 BATHS, FINISHED LOWER LEVEL, TWO CAR ATT GARAGE, AND TWO STORY GREAT ROOM. COMPLETE KITCHEN WITH CERAMIC FLOORS, 1ST FLOOR LAUNDRY W/ WASHER & DRYER, AND PATIO. UNIT BACKS TO PRIVATE WOODED AREA. READY FOR YOUR BUYER NOW. HURRY HOME!
| Purchase Price | $ 200,000 |
| Address | 5328 Aubrey Loop , Dublin, 43016, OH |
| Year Built | 1996 |
| Type | Condominium |
| Size | 1850 SF |
| Bedrooms | 3 |
| Bathrooms | 2.5 |
Cash Flow Forecast
Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!