Property ID:
FL19119195
City:
Orlando
State/Province:
FL
Zip Code:
32805
Country:
USA
Rental Analysis
+ Purchase Price:
$95,000
+ Purchase Closing Cost:
$2,850
+ Rehab Cost:
$0
Total Acquisition Cost:
$97,850
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$95,000
+ Purchase Closing Cost:
$2,850
+ Rehab Cost:
$18,000
Total Acquisition Cost:
$115,850
+ Selling closing cost:
$4,200
+ Agent Commision :
$4,200
Total Holding Cost:
$8,400
Total Flip Cost:
$124,250
Projected ARV:
$140,000
Net Income (Profit):
$15,750
CAP Rate:
12.68%