Property ID:
FL191113634
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%