Property ID:
FL191037853
City:
Eustis
State/Province:
FL
Zip Code:
32726
Country:
USA
Rental Analysis
+ Purchase Price:
$194,900
+ Purchase Closing Cost:
$5,847
+ Rehab Cost:
$3,000
Total Acquisition Cost:
$203,747
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$194,900
+ Purchase Closing Cost:
$5,847
+ Rehab Cost:
$40,000
Total Acquisition Cost:
$240,747
+ Selling closing cost:
$9,000
+ Agent Commision :
$9,000
Total Holding Cost:
$18,000
Total Flip Cost:
$258,747
Projected ARV:
$300,000
Net Income (Profit):
$41,253
CAP Rate:
15.94%
2 Bedrooms
2 Baths
Flip/Rental
