Property ID:
FL190285390
City:
Palm Bay
State/Province:
FL
Zip Code:
32909
Country:
USA
Rental Analysis
+ Purchase Price:
$117,000
+ Purchase Closing Cost:
$3,510
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$130,510
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$117,000
+ Purchase Closing Cost:
$3,510
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$135,510
+ Selling closing cost:
$4,950
+ Agent Commision :
$4,950
Total Holding Cost:
$9,900
Total Flip Cost:
$145,410
Projected ARV:
$165,000
Net Income (Profit):
$19,590
CAP Rate:
13.47%
4 Bedrooms
3 Baths
Sold
