Property ID:
5bde4395cbd93
City:
Daytona
State/Province:
FL
Zip Code:
32114
Country:
USA
Rental Analysis
+ Purchase Price:
$70,900
+ Purchase Closing Cost:
$2,127
+ Rehab Cost:
$3,000
Total Acquisition Cost:
$76,027
Monthly Rent:
$825
+ Annual Potential Rent:
$9,900
- Vacancy (0%):
$0
Annual Gross Income:
$9,900
Annual Gross ROI:
13.02%
Flip Analysis
+ Purchase Price:
$70,900
+ Purchase Closing Cost:
$2,127
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$98,027
+ Selling closing cost:
$3,900
Total Holding Cost:
$3,900
Total Flip Cost:
$101,927
Projected ARV:
$130,000
Net Income (Profit):
$28,073
CAP Rate:
27.54%