Property ID:
FL200198447
City:
Orlando
State/Province:
FL
Zip Code:
32839
Country:
USA
Rental Analysis
+ Purchase Price:
$49,900
+ Purchase Closing Cost:
$1,497
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$61,397
Monthly Rent:
$1,200
+ Annual Potential Rent:
$14,400
- Vacancy (3%):
$432
Annual Gross Income:
$13,968
Annual Gross ROI:
22.75%
Flip Analysis
+ Purchase Price:
$49,900
+ Purchase Closing Cost:
$1,497
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$66,397
+ Selling closing cost:
$2,250
+ Agent Commision :
$2,250
Total Holding Cost:
$4,500
Total Flip Cost:
$70,897
Projected ARV:
$75,000
Net Income (Profit):
$4,103
CAP Rate:
5.79%