Property ID:
5b7d9c7050667
City:
Orlando
State/Province:
FL
Zip Code:
32811
Country:
USA
Rental Analysis
+ Purchase Price:
$50,000
+ Purchase Closing Cost:
$0
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$70,000
Monthly Rent:
$900
+ Annual Potential Rent:
$10,800
- Vacancy (10%):
$1,080
Annual Gross Income:
$9,720
Annual Gross ROI:
13.89%
Flip Analysis
+ Purchase Price:
$50,000
+ Rehab Cost:
$30,000
Total Acquisition Cost:
$80,000
+ Selling closing cost:
$2,300
+ Agent Commision :
$6,325
+ Insurance (6 Months) :
$400
+ Utilities (6 Months):
$1,000
+ Miscellaneous Expenses:
$200
Total Holding Cost:
$10,225
Total Flip Cost:
$90,225
Projected ARV:
$115,000
Net Income (Profit):
$24,775
CAP Rate:
27.46%