Property ID:
FL190742689
City:
Winter Park
State/Province:
FL
Zip Code:
32792
Country:
USA
Rental Analysis
+ Purchase Price:
$350,000
+ Purchase Closing Cost:
$10,500
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$380,500
Monthly Rent:
$3,000
+ Annual Potential Rent:
$36,000
- Vacancy (3%):
$1,080
Annual Gross Income:
$34,920
Annual Gross ROI:
9.18%
Flip Analysis
+ Purchase Price:
$350,000
+ Purchase Closing Cost:
$10,500
+ Rehab Cost:
$60,000
Total Acquisition Cost:
$420,500
+ Selling closing cost:
$14,700
+ Agent Commision :
$14,700
Total Holding Cost:
$29,400
Total Flip Cost:
$449,900
Projected ARV:
$490,000
Net Income (Profit):
$40,100
CAP Rate:
8.91%