Rental Analysis
+ Purchase Price:
$600,000
+ Purchase Closing Cost:
$18,000
+ Rehab Cost:
$70,000
Total Acquisition Cost:
$688,000
Monthly Rent:
$3,000
+ Annual Potential Rent:
$36,000
- Vacancy (3%):
$1,080
Annual Gross Income:
$34,920
Annual Gross ROI:
5.08%
Flip Analysis
+ Purchase Price:
$600,000
+ Purchase Closing Cost:
$18,000
+ Rehab Cost:
$70,000
Total Acquisition Cost:
$688,000
+ Selling closing cost:
$330,000
+ Agent Commision :
$330,000
Total Holding Cost:
$660,000
Total Flip Cost:
$1,348,000
Projected ARV:
$11,000,000
Net Income (Profit):
$9,652,000
CAP Rate:
716.02%