Rental Analysis
+ Purchase Price:
$184,900
+ Purchase Closing Cost:
$5,547
+ Rehab Cost:
$0
Total Acquisition Cost:
$190,447
Monthly Rent:
$1,200
+ Annual Potential Rent:
$14,400
- Vacancy (0%):
$0
Annual Gross Income:
$14,400
Annual Gross ROI:
7.56%
Flip Analysis
+ Purchase Price:
$184,900
+ Purchase Closing Cost:
$5,547
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$210,447
+ Selling closing cost:
$4,125
+ Agent Commision :
$13,750
+ Insurance (6 Months) :
$1,200
+ Utilities (6 Months):
$1,500
+ Miscellaneous Expenses:
$1,000
Total Holding Cost:
$21,575
Total Flip Cost:
$232,022
Projected ARV:
$275,000
Net Income (Profit):
$42,978
CAP Rate:
18.52%