Property ID:
FL19118295
City:
Ocoee
State/Province:
FL
Zip Code:
34761
Country:
USA
Rental Analysis
+ Purchase Price:
$119,900
+ Purchase Closing Cost:
$3,597
+ Rehab Cost:
$0
Total Acquisition Cost:
$123,497
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$119,900
+ Purchase Closing Cost:
$3,597
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$148,497
+ Selling closing cost:
$5,697
+ Agent Commision :
$5,697
Total Holding Cost:
$11,394
Total Flip Cost:
$159,891
Projected ARV:
$189,900
Net Income (Profit):
$30,009
CAP Rate:
18.77%