Property ID:
MD200192736
City:
Washington DC
State/Province:
MD
Zip Code:
20002
Country:
USA
Rental Analysis
+ Purchase Price:
$720,000
+ Purchase Closing Cost:
$21,600
+ Rehab Cost:
$0
Total Acquisition Cost:
$741,600
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$720,000
+ Purchase Closing Cost:
$21,600
+ Rehab Cost:
$600,000
Total Acquisition Cost:
$1,341,600
+ Selling closing cost:
$54,000
+ Agent Commision :
$54,000
Total Holding Cost:
$108,000
Total Flip Cost:
$1,449,600
Projected ARV:
$1,800,000
Net Income (Profit):
$350,400
CAP Rate:
24.17%