DAYTONATRIPLEXUNDER100K Commercial Space Flip/Rental at Cash Flow Investors Portal in Florida, USA

Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page.

Logo

 DAYTONA TRIPLEX UNDER 100K

  • Commercial Space
    3102 ft2
    bedroom 0 Bedrooms
    bathroom 0 Baths
  • Flip/Rental
    $92,900
    Status : Sold
    Year Built : 1928
 Description
***THIS PROPERTY HAS BEEN SOLD***
 Rehab Work Needed
  • Air Conditioning
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Light Fixtures
  • Living Room
  • Paint Exterior
  • Paint Interior
  • Roof
 General Amenities
 Distance
Image Gallery
1535477861_172315037_IMG_8775.jpg
1535477863_442103666_IMG_8777.jpg
1535477865_128267202_IMG_8779.jpg
1535477866_93225995_IMG_8780.jpg
1535477867_205147726_IMG_8781.jpg
1535477868_739371205_IMG_8782.jpg
1535477869_672437028_IMG_8783.jpg
1535477879_832172462_IMG_8791.jpg
1535477881_814684995_IMG_8793.jpg
1535477882_869387905_IMG_8794.jpg
1535477883_784764917_IMG_8795.jpg
1535477884_258042762_IMG_8796.jpg
1535477888_292844525_IMG_8800.jpg
1535477891_916760924_IMG_8802.jpg
1535477892_540016408_IMG_8803.jpg
1535477889_205883211_IMG_8801.jpg

 Summary

Overview
DAYTONA TRIPLEX UNDER 100K Sold
$92,900
Property ID: 5b85889f1f7ea
Address: Login to View
City: Daytona
State/Province: FL
Zip Code: 32114
Country: USA


Rental Analysis

+ Purchase Price: $92,900
+ Purchase Closing Cost: $0
+ Rehab Cost: $100,000
Total Acquisition Cost: $192,900


+ Annual Potential Rent: $60,840
- Vacancy (0%): $0
Annual Gross Income: $60,840
Annual Gross ROI: 31.54%


+ Property Taxes: $771
+ Insurance (6 Months): $771
+ HOA Fees: $0
+ Miscellaneous Expenses: $0
Total Annual Expenses: $1,542


Monthly Rent: $5,070
Monthly Net Cash Flow: $4,942
Net Operating Income: $59,298
CAP Rate: 30.74%

Flip Analysis

+ Purchase Price: $92,900
+ Purchase Closing Cost: $2,787
+ Rehab Cost: $100,000
Total Acquisition Cost: $195,687


Total Flip Cost: $195,687
Projected ARV: $500,000
Net Income (Profit): $304,313
CAP Rate: 155.51%

 Message

3 + 4 = ?