4 Bd 2 Ba Block Pool House in Daytona Beach! 1645 Caldwell Rd

  • House
    1400 ft2
    bedroom 4 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $129,900
    Status : Available
    Year Built : 1966
 Description
1645 Caldwell Rd.
Daytona Beach Fl 32114

Bed: 4
Bath: 2
Built: 1966
Sqft: 1,400
ppsf: $92.07
​T​ax/Yr: $2,201

Rehab: $40K - $45K

Market rent: $1,400/mo.

ARV: $220K

Price: $129,900 -  cash or hard $ + all closing costs

This home is located in a great area of Daytona beach where multiple houses are being remodeled near Beach and shops. It needs some TLC but being in a great market you can enjoy some quick returns. 
 Rehab Work Needed
  • Kitchen
  • Paint Interior
  • Yard
 General Amenities
 Distance
Image Gallery

 Summary

Overview
4 Bd 2 Ba Block Pool House in Daytona Beach! 1645 Caldwell Rd Flip/Rental
$129,900
Property ID: FL191113634
Address: Login to View
City: Daytona Beach
State/Province: FL
Zip Code: 32114
Country: USA


Rental Analysis

+ Purchase Price: $129,900
+ Purchase Closing Cost: $3,897
+ Rehab Cost: $0
Total Acquisition Cost: $133,797


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $129,900
+ Purchase Closing Cost: $3,897
+ Rehab Cost: $45,000
Total Acquisition Cost: $178,797


+ Selling closing cost: $6,600
+ Agent Commision : $6,600
Total Holding Cost: $13,200


Total Flip Cost: $191,997
Projected ARV: $220,000
Net Income (Profit): $28,003
CAP Rate: 14.59%

 Message

9 - 3 = ?