Weymouth, MA - Comps - Google Sheets

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T
1
2
3	Private - Weymouth - MA - Comps
4	Private - Weymouth - MA - Comps
5
6
7	Property for sale	Street Address	City	State	Zip	Link to Property	Property Type	Garage	Condition	Status	Date	Amount	Beds	Baths	SqFt	Lot Size	Year Built	PPSF
8	Property for sale	Private	Weymouth	MA	02190	Link to Property	SFR	Y	Good	Available	-	$ 339,900.00	2	1	946	6,098 sq.ft	1928	$ 359.30

9
10	Similar Properties Sold	Street Address	City	State	Zip	Link to Property	Property Type	Garage	Condition	Status	Date	Amount	Beds	Baths	SqFt	Lot Size	Year Built	PPSF	Distance
11		21 Oakcrest Rd	Weymouth	MA	02190	Link to Property	SFR	Y	Great	Sold	08/27/2021	$ 450,000.00	2	1	960	8,276 sq.ft	1933	$468.75	0.0 mile
12		268 Central St	Weymouth	MA	02190	Link to Property	SFR	N	Good	Sold	12/14/2021	$ 420,100.00	2	1	902	7,405 sq.ft	1940	$465.74	1.4 miles
13		70 Durant Rd	Weymouth	MA	02190	Link to Property	SFR	Y	Updated	Sold	07/12/2022	$ 550,000.00	2	1	1,096	10,018 sq.ft	1928	$501.82	1.3 miles
14		80 Park Ave W	Weymouth	MA	02190	Link to Property	SFR	Y	Great	Sold	03/31/2022	$ 552,700.00	2	1	912	12,632 sq.ft	1953	$606.03	1.4 miles
15																Estimated Average PPSF		$510.59
16
17	What if - Projected Profits
18
19	Projected Flip Profit 1
20
21	Amount	$ 339,900.00
22	Rehab Cost*	$ 40,000.00
23	Total Cost	$ 379,900.00
24	SqFt	946
25	Avg Mkt PPSF	$ 510.59
26	Projected Sales Amount*	$ 483,015.38
27	Profit*	$ 103,115.38
28	ROI*	27.14%
29
30	* Projected Profits Disclaimer: Do your own due diligencies and comps. Discountedhomelist.com does not guarentee projected profits listed above.
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100