Property ID:
5b8f1831ad15b
City:
Orlando
State/Province:
FL
Zip Code:
34744
Country:
USA
Rental Analysis
+ Purchase Price:
$115,000
+ Purchase Closing Cost:
$3,450
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$123,450
Monthly Rent:
$1,100
+ Annual Potential Rent:
$13,200
- Vacancy (0%):
$0
Annual Gross Income:
$13,200
Annual Gross ROI:
10.69%
Flip Analysis
+ Purchase Price:
$115,000
+ Purchase Closing Cost:
$3,450
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$133,450
+ Selling closing cost:
$4,200
Total Holding Cost:
$4,200
Total Flip Cost:
$137,650
Projected ARV:
$140,000
Net Income (Profit):
$2,350
CAP Rate:
1.71%