OFFMARKETDaytonaDealUnder80K House Flip/Rental at Cash Flow Investors Portal in Florida, USA

Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page.

 OFF MARKET Daytona Deal Under 80K

  • House
    1060 ft2
    bedroom 3 Bedrooms
    bathroom 1 Baths
  • Flip/Rental
    Status : Sold
    Year Built : 1959
Property Description: Investor Special Alert in Daytona Beach FL.  Beautiful 3/1 single family block house, 1060 sqft living space, with a garage. This is the 3rd cheapest active property you will find in this zip code and 4th cheapest SOLD in this neighborhood in 2018. Over 15% ROI as a rental to add to your portfolio or a solid 13% return as a flip. Excellent condition for the price. This a definitely it’s a WIN WIN! Don’t hesitate, call today.

Property features include: Block construction, a sturdy roof, central AC system, large yard, 1 car garage.  

Flip Rehab: 15k-20k
Kitchen and bath updates, new floors, appliances, update fixtures, cosmetics, and landscaping.

Rental Rehab: 2k-5k
Misc Cosmetic Repairs, Landscaping.   
 Rehab Work Needed
  • Appliances
  • Bathroom
  • Floor
  • Kitchen
  • Light Fixtures
  • Paint Interior
  • Yard
 General Amenities
Comparables (Comps.)

Comparable #1

314 Scotland Dr Holly Hill, FL 32117, N/A, FL, USA, 32117

Sold : $144,000

Image Gallery


OFF MARKET Daytona Deal Under 80K Sold
Property ID: 5beb0e0994a05
Address: Login to View
City: N/A
State/Province: FL
Zip Code: 32117
Country: USA

Rental Analysis

+ Purchase Price: $79,900
+ Purchase Closing Cost: $2,397
+ Rehab Cost: $5,000
Total Acquisition Cost: $87,297

Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (0%): $0
Annual Gross Income: $13,200
Annual Gross ROI: 15.12%

Flip Analysis

+ Purchase Price: $79,900
+ Purchase Closing Cost: $2,397
+ Rehab Cost: $20,000
Total Acquisition Cost: $102,297

+ Selling closing cost: $3,900
+ Agent Commision : $6,500
Total Holding Cost: $10,400

Total Flip Cost: $112,697
Projected ARV: $130,000
Net Income (Profit): $17,303
CAP Rate: 15.35%


3 + 10 = ?