Property ID:
FL191175205
City:
Leesburg
State/Province:
FL
Zip Code:
32757
Country:
USA
Rental Analysis
+ Purchase Price:
$129,500
+ Purchase Closing Cost:
$3,885
+ Rehab Cost:
$8,000
Total Acquisition Cost:
$141,385
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$129,500
+ Purchase Closing Cost:
$3,885
+ Rehab Cost:
$40,000
Total Acquisition Cost:
$173,385
+ Selling closing cost:
$6,750
+ Agent Commision :
$6,750
Total Holding Cost:
$13,500
Total Flip Cost:
$186,885
Projected ARV:
$225,000
Net Income (Profit):
$38,115
CAP Rate:
20.39%