Property ID:
5b8d787d3bf34
City:
Palm Bay
State/Province:
FL
Zip Code:
32907
Country:
USA
Rental Analysis
+ Purchase Price:
$157,000
+ Purchase Closing Cost:
$3,140
+ Rehab Cost:
$500
Total Acquisition Cost:
$160,640
Monthly Rent:
$924
+ Annual Potential Rent:
$11,088
- Vacancy (0%):
$0
Annual Gross Income:
$11,088
Annual Gross ROI:
6.9%
Flip Analysis
+ Purchase Price:
$157,000
+ Purchase Closing Cost:
$4,710
+ Rehab Cost:
$2,000
Total Acquisition Cost:
$163,710
+ Selling closing cost:
$6,900
Total Holding Cost:
$6,900
Total Flip Cost:
$170,610
Projected ARV:
$230,000
Net Income (Profit):
$59,390
CAP Rate:
34.81%
4 Bedrooms
3 Baths
.png)
.png)
.png)
.png)
.png)
Sold
