Property ID:
FL200622461
City:
Riverview
State/Province:
FL
Zip Code:
33579
Country:
USA
Rental Analysis
+ Purchase Price:
$160,000
+ Purchase Closing Cost:
$4,800
+ Rehab Cost:
$0
Total Acquisition Cost:
$164,800
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$160,000
+ Purchase Closing Cost:
$4,800
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$184,800
+ Selling closing cost:
$6,900
+ Agent Commision :
$6,900
Total Holding Cost:
$13,800
Total Flip Cost:
$198,600
Projected ARV:
$230,000
Net Income (Profit):
$31,400
CAP Rate:
15.81%