Property ID:
FL191172236
City:
Saint Petersburg
State/Province:
FL
Zip Code:
33711
Country:
USA
Rental Analysis
+ Purchase Price:
$118,900
+ Purchase Closing Cost:
$3,567
+ Rehab Cost:
$0
Total Acquisition Cost:
$122,467
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$118,900
+ Purchase Closing Cost:
$3,567
+ Rehab Cost:
$30,000
Total Acquisition Cost:
$152,467
+ Selling closing cost:
$6,450
+ Agent Commision :
$6,450
Total Holding Cost:
$12,900
Total Flip Cost:
$165,367
Projected ARV:
$215,000
Net Income (Profit):
$49,633
CAP Rate:
30.01%