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

Logo

 rental

  • House
    5600 square_feet
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $35,000
    Status : Sold
    Year Built : 2015
 Description
one single family.
 Rehab Work Needed
  • Air Conditioning
  • Fence
  • Pool
  • Yard
 General Amenities
  • Community Pool
  • Gated Community
  • Solar Panels
Location Map

 Summary

Overview
rental Sold
$35,000
Property ID: CA200444076
Address: Login to View
City: San Diego
State/Province: CA
Zip Code: 92110
Country: USA


Rental Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050,000
+ Rehab Cost: $25,000
Total Acquisition Cost: $1,110,000


Monthly Rent: $1,800
+ Annual Potential Rent: $21,600
- Vacancy (3500%): $756,000
Annual Gross Income: $-734,400
Annual Gross ROI: -66.16%


Flip Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,750,000
+ Rehab Cost: $350,000
Total Acquisition Cost: $2,135,000


+ Selling closing cost: $75,000,000
+ Agent Commision : $18,750,000
+ Insurance (6 Months) : $1,500
+ Utilities (6 Months): $3,000
+ Miscellaneous Expenses: $2,000
Total Holding Cost: $93,756,500


Total Flip Cost: $95,891,500
Projected ARV: $750,000

 Message

3 + 10 = ?