Property ID:
FL19043227
City:
Lake Mary
State/Province:
FL
Zip Code:
32746
Country:
USA
Rental Analysis
+ Purchase Price:
$209,500
+ Purchase Closing Cost:
$6,285
+ Rehab Cost:
$16,000
Total Acquisition Cost:
$231,785
Monthly Rent:
$2,000
+ Annual Potential Rent:
$24,000
- Vacancy (3%):
$720
Annual Gross Income:
$23,280
Annual Gross ROI:
10.04%
Flip Analysis
+ Purchase Price:
$209,500
+ Purchase Closing Cost:
$6,285
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$235,785
+ Selling closing cost:
$7,500
+ Agent Commision :
$7,500
Total Holding Cost:
$15,000
Total Flip Cost:
$250,785
Projected ARV:
$250,000
3 Bedrooms
2 Baths
Sold
