Property ID:
FL190423807
City:
Orlando
State/Province:
FL
Zip Code:
32805
Country:
USA
Rental Analysis
+ Purchase Price:
$48,900
+ Purchase Closing Cost:
$1,467
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$65,367
Monthly Rent:
$900
+ Annual Potential Rent:
$10,800
- Vacancy (0%):
$0
Annual Gross Income:
$10,800
Annual Gross ROI:
16.52%
Flip Analysis
+ Purchase Price:
$48,900
+ Purchase Closing Cost:
$1,467
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$75,367
+ Selling closing cost:
$3,300
Total Holding Cost:
$3,300
Total Flip Cost:
$78,667
Projected ARV:
$110,000
Net Income (Profit):
$31,333
CAP Rate:
39.83%
2 Bedrooms
1 Baths
Sold
