Property ID:
FL191294719
City:
Orlando
State/Province:
FL
Zip Code:
32804
Country:
USA
Rental Analysis
+ Purchase Price:
$254,900
+ Purchase Closing Cost:
$7,647
+ Rehab Cost:
$3,000
Total Acquisition Cost:
$265,547
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$254,900
+ Purchase Closing Cost:
$7,647
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$272,547
+ Selling closing cost:
$9,600
+ Agent Commision :
$9,600
Total Holding Cost:
$19,200
Total Flip Cost:
$291,747
Projected ARV:
$320,000
Net Income (Profit):
$28,253
CAP Rate:
9.68%