Nice rental or Quick Flip w Or historic district benefits!

  • Haus
    1456 square_feet
    bedroom 2 Schlafzimmer
    bathroom 1 Bad
  • Sale & Rent
    $78,000
    Status : verfügbar
    Baujahr : 1920
 Beschreibung
 Rehab Work Needed
 Allgemeine Ausstattung
 Entfernung
Bildergalerie

 Zusammenfassung

Überblick
Nice rental or Quick Flip w Or  historic district benefits! Sale & Rent
$78,000
Property ID: FL191021849
Anschrift: Login to View
City: Zephyrhills
Bundesland / Kanton: FL
Plz: 33542
Land: USA


Rental Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $2,000
Total Acquisition Cost: $82,340


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 15.55%


Flip Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $15,000
Total Acquisition Cost: $95,340


+ Selling closing cost: $3,900
+ Agent Commision : $3,900
Total Holding Cost: $7,800


Total Flip Cost: $103,140
Projected ARV: $130,000
Net Income (Profit): $26,860
CAP Rate: 26.04%

 Nachricht

9 X 10 = ?