Property ID:
FL19113520
City:
Deltona
State/Province:
FL
Zip Code:
32738
Country:
USA
Rental Analysis
+ Purchase Price:
$105,000
+ Purchase Closing Cost:
$2,100
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$112,100
Monthly Rent:
$1,300
+ Annual Potential Rent:
$15,600
- Vacancy (0%):
$0
Annual Gross Income:
$15,600
Annual Gross ROI:
13.92%
Flip Analysis
+ Purchase Price:
$105,000
+ Purchase Closing Cost:
$2,100
+ Rehab Cost:
$18,000
Total Acquisition Cost:
$125,100
+ Selling closing cost:
$3,300
+ Agent Commision :
$3,300
Total Holding Cost:
$6,600
Total Flip Cost:
$131,700
Projected ARV:
$165,000
Net Income (Profit):
$33,300
CAP Rate:
25.28%