Move-in Ready House in Winter Haven! 113 Harbor Dr

  • House
    1301 ft2
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $99,900
    Status : Available
    Year Built : 1990
 Description
113 Harbor Dr.
Winter Haven, FL 33881

Bedroom: 3
Bath: 2
Sqft: 1,301
Repairs: $0k-$3k
Market Rent: $1200-1300/mo


ARV: $130k-$140k

Price: $99,900 cash or hard $ + all closing costs
LandLord Special! Move-in-Ready Rental with Equity in Winter Haven! Come check out this 3/2 that offers approximately 1,300 square feet of living space and right next to Lake Connie. The kitchen cabinets have been upgraded recently along with bathroom upgrades. There as been new tile put in throughout. The a/c and roof were replaced in 2018 & 2019. Market rent for this area is $1200-$1300 a month!  Call now to purchase!

 Rehab Work Needed
 General Amenities
 Distance
Image Gallery

 Summary

Overview
Move-in Ready House in Winter Haven! 113 Harbor Dr Flip/Rental
$99,900
Property ID: FL191174735
Address: Login to View
City: Winter Haven
State/Province: FL
Zip Code: 33881
Country: USA


Rental Analysis

+ Purchase Price: $99,900
+ Purchase Closing Cost: $2,997
+ Rehab Cost: $0
Total Acquisition Cost: $102,897


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $99,900
+ Purchase Closing Cost: $2,997
+ Rehab Cost: $2,000
Total Acquisition Cost: $104,897


+ Selling closing cost: $4,050
+ Agent Commision : $4,050
Total Holding Cost: $8,100


Total Flip Cost: $112,997
Projected ARV: $135,000
Net Income (Profit): $22,003
CAP Rate: 19.47%

 Message

9 X 6 = ?