Off Market Investor Special

  • House
    1225 square_feet
    bedroom 2 Bedrooms
    bathroom 1 Baths
  • Flip/Rental
    $102,000
    Status : Sold
    Year Built : 1982
 Description
XXX Anderson Dr Deltona FL 32725

$102k

ARV $175k+/-

2bd/1ba 1225 sqft
Block exterior
City water/sewer
$1200 market rents

Rehab detail:
Could turn garage into actual 3bd or keep as a garage, new roof, minor cosmetics and pool clean up

Call/Email for more info!
 Rehab Work Needed
 General Amenities
 Distance
Image Gallery

 Summary

Overview
Off Market Investor Special Sold
$102,000
Property ID: FL190884519
Address: Login to View
City: Deltona
State/Province: FL
Zip Code: 32725
Country: USA


Rental Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $10,000
Total Acquisition Cost: $115,060


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.14%


Flip Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $15,000
Total Acquisition Cost: $120,060


+ Selling closing cost: $5,250
+ Agent Commision : $5,250
Total Holding Cost: $10,500


Total Flip Cost: $130,560
Projected ARV: $175,000
Net Income (Profit): $44,440
CAP Rate: 34.04%

 Message

7 + 1 = ?