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

Logo

 Owner

  • House
    1700 square_feet
    bedroom 4 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $600,000
    Status : Sold
    Year Built : 1978
 Description
Hi there
 Rehab Work Needed
  • Air Conditioning
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Heater
  • Kitchen
  • Light Fixtures
  • Living Room
  • Master Bedroom
  • Paint Exterior
  • Paint Interior
 General Amenities
Location Map

 Summary

Overview
Owner Sold
$600,000
Property ID: CA200639215
Address: Login to View
City: Oakland
State/Province: CA
Zip Code: 94608
Country: USA


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%

 Message

8 - 9 = ?