Property ID:
5b7c6751d95c9
City:
Orlando
State/Province:
FL
Zip Code:
32808
Country:
USA
Rental Analysis
+ Purchase Price:
$114,900
+ Purchase Closing Cost:
$3,447
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$133,347
Monthly Rent:
$1,300
+ Annual Potential Rent:
$15,600
- Vacancy (0%):
$0
Annual Gross Income:
$15,600
Annual Gross ROI:
11.7%
Flip Analysis
+ Purchase Price:
$114,900
+ Purchase Closing Cost:
$3,447
+ Rehab Cost:
$40,000
Total Acquisition Cost:
$158,347
+ Selling closing cost:
$6,750
+ Agent Commision :
$11,250
Total Holding Cost:
$18,000
Total Flip Cost:
$176,347
Projected ARV:
$225,000
Net Income (Profit):
$48,653
CAP Rate:
27.59%
7 Bedrooms
3 Baths
.jpg)
.jpg)
Sold
.png){kind=logo}