Property ID:
FL191189207
City:
Spring Hill
State/Province:
FL
Zip Code:
34506
Country:
USA
Rental Analysis
+ Purchase Price:
$70,000
+ Purchase Closing Cost:
$2,100
+ Rehab Cost:
$0
Total Acquisition Cost:
$72,100
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$70,000
+ Purchase Closing Cost:
$2,100
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$92,100
+ Selling closing cost:
$3,600
+ Agent Commision :
$3,600
Total Holding Cost:
$7,200
Total Flip Cost:
$99,300
Projected ARV:
$120,000
Net Income (Profit):
$20,700
CAP Rate:
20.85%