Property ID:
FL191183472
City:
Maitland
State/Province:
FL
Zip Code:
32751
Country:
USA
Rental Analysis
+ Purchase Price:
$334,900
+ Purchase Closing Cost:
$10,047
+ Rehab Cost:
$0
Total Acquisition Cost:
$344,947
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$334,900
+ Purchase Closing Cost:
$10,047
+ Rehab Cost:
$45,000
Total Acquisition Cost:
$389,947
+ Selling closing cost:
$14,400
+ Agent Commision :
$14,400
Total Holding Cost:
$28,800
Total Flip Cost:
$418,747
Projected ARV:
$480,000
Net Income (Profit):
$61,253
CAP Rate:
14.63%