Property ID:
FL191152333
City:
Ormond Beach
Bundesland / Kanton:
FL
Plz:
32176
Land:
USA
Rental Analysis
+ Purchase Price:
$188,000
+ Purchase Closing Cost:
$5,640
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$198,640
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$188,000
+ Purchase Closing Cost:
$5,640
+ Rehab Cost:
$30,000
Total Acquisition Cost:
$223,640
+ Selling closing cost:
$8,400
+ Agent Commision :
$8,400
Total Holding Cost:
$16,800
Total Flip Cost:
$240,440
Projected ARV:
$280,000
Net Income (Profit):
$39,560
CAP Rate:
16.45%
3 Schlafzimmer
2 Bad
Sale & Rent
