Property ID:
FL191125954
City:
Ocala
State/Province:
FL
Zip Code:
34470
Country:
USA
Rental Analysis
+ Purchase Price:
$86,000
+ Purchase Closing Cost:
$2,580
+ Rehab Cost:
$0
Total Acquisition Cost:
$88,580
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$86,000
+ Purchase Closing Cost:
$2,580
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$108,580
+ Selling closing cost:
$4,200
+ Agent Commision :
$4,200
Total Holding Cost:
$8,400
Total Flip Cost:
$116,980
Projected ARV:
$140,000
Net Income (Profit):
$23,020
CAP Rate:
19.68%