Property ID:
GA190616859
City:
Lithia Springs
State/Province:
GA
Zip Code:
Country:
USA
Rental Analysis
+ Purchase Price:
$50,000
+ Purchase Closing Cost:
$750,000
+ Rehab Cost:
$30,000
Total Acquisition Cost:
$830,000
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (0%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$50,000
+ Purchase Closing Cost:
$1,500
+ Rehab Cost:
$75,000
Total Acquisition Cost:
$126,500
+ Selling closing cost:
$6,600
Total Holding Cost:
$6,600
Total Flip Cost:
$133,100
Projected ARV:
$220,000
Net Income (Profit):
$86,900
CAP Rate:
65.29%