Property ID:
FL190425053
City:
Orlando
State/Province:
FL
Zip Code:
32804
Country:
USA
Rental Analysis
+ Purchase Price:
$135,000
+ Purchase Closing Cost:
$4,050
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$154,050
Monthly Rent:
$1,400
+ Annual Potential Rent:
$16,800
- Vacancy (0%):
$0
Annual Gross Income:
$16,800
Annual Gross ROI:
10.91%
Flip Analysis
+ Purchase Price:
$135,000
+ Purchase Closing Cost:
$4,050
+ Rehab Cost:
$35,000
Total Acquisition Cost:
$174,050
+ Selling closing cost:
$6,900
Total Holding Cost:
$6,900
Total Flip Cost:
$180,950
Projected ARV:
$230,000
Net Income (Profit):
$49,050
CAP Rate:
27.11%
3 Bedrooms
2 Baths
Sold
