Property ID:
FL191131641
City:
Apopka
State/Province:
FL
Zip Code:
32712
Country:
USA
Rental Analysis
+ Purchase Price:
$89,900
+ Purchase Closing Cost:
$2,697
+ Rehab Cost:
$0
Total Acquisition Cost:
$92,597
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$89,900
+ Purchase Closing Cost:
$2,697
+ Rehab Cost:
$12,000
Total Acquisition Cost:
$104,597
+ Selling closing cost:
$3,900
+ Agent Commision :
$3,900
Total Holding Cost:
$7,800
Total Flip Cost:
$112,397
Projected ARV:
$130,000
Net Income (Profit):
$17,603
CAP Rate:
15.66%
2 Bedrooms
1 Baths
Flip/Rental
