Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page

 Off Market Property

  • Haus
    1327 acre
    bedroom 3 Schlafzimmer
    bathroom 2 Bad
  • Sale & Rent
    $75,000
    Status : verfügbar
    Baujahr : 1977
 Beschreibung
 Rehab Work Needed
  • Bathroom
  • Bedroom
  • Living Room
  • Master Bedroom
  • Paint Exterior
 Allgemeine Ausstattung
Bildergalerie

 Zusammenfassung

Überblick
Off Market Property Sale & Rent
$75,000
Property ID: AL200274396
Anschrift: Login to View
City: Dothan
Bundesland / Kanton: AL
Plz: 36301
Land: USA


Rental Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $15,000
Total Acquisition Cost: $92,250


Monthly Rent: $850
+ Annual Potential Rent: $10,200
- Vacancy (3%): $306
Annual Gross Income: $9,894
Annual Gross ROI: 10.73%


Flip Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $25,000
Total Acquisition Cost: $102,250


+ Selling closing cost: $4,050
+ Agent Commision : $4,000
Total Holding Cost: $8,050


Total Flip Cost: $110,300
Projected ARV: $135,000
Net Income (Profit): $24,700
CAP Rate: 22.39%

 Nachricht

4 + 1 = ?