Property ID:
5b7dafcc46e50
City:
Daytona
State/Province:
FL
Zip Code:
32114
Country:
USA
Rental Analysis
+ Purchase Price:
$44,900
+ Purchase Closing Cost:
$1,572
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$71,472
Monthly Rent:
$1,000
+ Annual Potential Rent:
$12,000
- Vacancy (0%):
$0
Annual Gross Income:
$12,000
Annual Gross ROI:
16.79%
Flip Analysis
+ Purchase Price:
$44,900
+ Purchase Closing Cost:
$1,572
+ Rehab Cost:
$35,000
Total Acquisition Cost:
$81,472
+ Selling closing cost:
$3,675
+ Agent Commision :
$5,250
Total Holding Cost:
$8,925
Total Flip Cost:
$90,397
Projected ARV:
$105,000
Net Income (Profit):
$14,604
CAP Rate:
16.15%