Property ID:
FL191110397
City:
Iverness
State/Province:
FL
Zip Code:
34452
Country:
USA
Rental Analysis
+ Purchase Price:
$89,900
+ Purchase Closing Cost:
$0
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$94,900
Monthly Rent:
$950
+ Annual Potential Rent:
$11,400
- Vacancy (0%):
$0
Annual Gross Income:
$11,400
Annual Gross ROI:
12.01%
Flip Analysis
+ Purchase Price:
$89,900
+ Purchase Closing Cost:
$2,697
+ Rehab Cost:
$5,500
Total Acquisition Cost:
$98,097
+ Selling closing cost:
$3,450
+ Agent Commision :
$3,450
Total Holding Cost:
$6,900
Total Flip Cost:
$104,997
Projected ARV:
$115,000
Net Income (Profit):
$10,003
CAP Rate:
9.53%
3 Bedrooms
2 Baths
Flip/Rental
