Property ID:
5bc9155771a09
City:
Orlando
State/Province:
FL
Zip Code:
32725
Country:
USA
Rental Analysis
+ Purchase Price:
$120,000
+ Purchase Closing Cost:
$3,600
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$143,600
Monthly Rent:
$1,300
+ Annual Potential Rent:
$15,600
- Vacancy (0%):
$0
Annual Gross Income:
$15,600
Annual Gross ROI:
10.86%
Flip Analysis
+ Purchase Price:
$120,000
+ Purchase Closing Cost:
$3,600
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$148,600
+ Selling closing cost:
$5,400
+ Agent Commision :
$9,000
Total Holding Cost:
$14,400
Total Flip Cost:
$163,000
Projected ARV:
$180,000
Net Income (Profit):
$17,000
CAP Rate:
10.43%