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.

 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

 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 = ?