Property ID:
FL191118692
City:
Ocoee
Bundesland / Kanton:
FL
Plz:
34761
Land:
USA
Rental Analysis
+ Purchase Price:
$169,900
+ Purchase Closing Cost:
$5,097
+ Rehab Cost:
$3,000
Total Acquisition Cost:
$177,997
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$169,900
+ Purchase Closing Cost:
$5,097
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$189,997
+ Selling closing cost:
$6,300
+ Agent Commision :
$6,300
Total Holding Cost:
$12,600
Total Flip Cost:
$202,597
Projected ARV:
$210,000
Net Income (Profit):
$7,403
CAP Rate:
3.65%
3 Schlafzimmer
2 Bad
Sale & Rent
