Property ID:
5ba9264e974cf
City:
Altamonte Springs
State/Province:
FL
Zip Code:
33830
Country:
USA
Rental Analysis
+ Purchase Price:
$58,900
+ Purchase Closing Cost:
$1,178
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$75,078
Monthly Rent:
$975
+ Annual Potential Rent:
$11,700
- Vacancy (0%):
$0
Annual Gross Income:
$11,700
Annual Gross ROI:
15.58%
Flip Analysis
+ Purchase Price:
$58,900
+ Purchase Closing Cost:
$1,767
+ Rehab Cost:
$30,000
Total Acquisition Cost:
$90,667
+ Selling closing cost:
$3,600
Total Holding Cost:
$3,600
Total Flip Cost:
$94,267
Projected ARV:
$120,000
Net Income (Profit):
$25,733
CAP Rate:
27.3%