Property ID:
FL19118121
City:
Orlando
State/Province:
FL
Zip Code:
32810
Country:
USA
Rental Analysis
+ Purchase Price:
$135,000
+ Purchase Closing Cost:
$4,050
+ Rehab Cost:
$0
Total Acquisition Cost:
$139,050
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$135,000
+ Purchase Closing Cost:
$4,050
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$164,050
+ Selling closing cost:
$6,150
+ Agent Commision :
$6,150
Total Holding Cost:
$12,300
Total Flip Cost:
$176,350
Projected ARV:
$205,000
Net Income (Profit):
$28,650
CAP Rate:
16.25%