Property ID:
MD19106235
City:
Baltimore County and City
State/Province:
MD
Zip Code:
21215
Country:
USA
Rental Analysis
+ Purchase Price:
$55,000
+ Purchase Closing Cost:
$0
+ Rehab Cost:
$0
Total Acquisition Cost:
$55,000
Monthly Rent:
$1,100
+ Annual Potential Rent:
$13,200
- Vacancy (0%):
$0
Annual Gross Income:
$13,200
Annual Gross ROI:
24%
Flip Analysis
+ Purchase Price:
$55,000
+ Purchase Closing Cost:
$550
+ Rehab Cost:
$40,000
Total Acquisition Cost:
$95,550
+ Selling closing cost:
$1,370
+ Agent Commision :
$1,370
+ Insurance (6 Months) :
$450
+ Utilities (6 Months):
$750
+ Miscellaneous Expenses:
$500
Total Holding Cost:
$4,440
Total Flip Cost:
$99,990
Projected ARV:
$137,000
Net Income (Profit):
$37,010
CAP Rate:
37.01%