Property ID:
FL200690401
City:
Orlando
State/Province:
FL
Zip Code:
32818
Country:
USA
Rental Analysis
+ Purchase Price:
$179,900
+ Purchase Closing Cost:
$5,397
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$190,297
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$179,900
+ Purchase Closing Cost:
$5,397
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$205,297
+ Selling closing cost:
$7,050
+ Agent Commision :
$7,050
Total Holding Cost:
$14,100
Total Flip Cost:
$219,397
Projected ARV:
$235,000
Net Income (Profit):
$15,603
CAP Rate:
7.11%