Property ID:
FL190128333
City:
Orlando
State/Province:
FL
Zip Code:
32808
Country:
USA
Rental Analysis
+ Purchase Price:
$109,900
+ Purchase Closing Cost:
$3,297
+ Rehab Cost:
$4,000
Total Acquisition Cost:
$117,197
Monthly Rent:
$2,000
+ Annual Potential Rent:
$24,000
- Vacancy (3%):
$720
Annual Gross Income:
$23,280
Annual Gross ROI:
19.86%
Flip Analysis
+ Purchase Price:
$109,900
+ Purchase Closing Cost:
$3,297
+ Rehab Cost:
$4,000
Total Acquisition Cost:
$117,197
+ Selling closing cost:
$4,650
+ Agent Commision :
$4,650
Total Holding Cost:
$9,300
Total Flip Cost:
$126,497
Projected ARV:
$155,000
Net Income (Profit):
$28,503
CAP Rate:
22.53%