Property ID:
FL191145306
City:
Orlando
State/Province:
FL
Zip Code:
32808
Country:
USA
Rental Analysis
+ Purchase Price:
$110,000
+ Purchase Closing Cost:
$3,300
+ Rehab Cost:
$0
Total Acquisition Cost:
$113,300
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$110,000
+ Purchase Closing Cost:
$3,300
+ Rehab Cost:
$35,000
Total Acquisition Cost:
$148,300
+ Selling closing cost:
$5,550
+ Agent Commision :
$5,550
Total Holding Cost:
$11,100
Total Flip Cost:
$159,400
Projected ARV:
$185,000
Net Income (Profit):
$25,600
CAP Rate:
16.06%