Great-Vacant-Land-Deal-in-Suburban-Washington-DC Land Flip/Rental at Cash Flow Investors Portal in Florida, USA

Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page.

 Great Vacant Land Deal in Suburban Washington DC

  • Land
    7 acre
    bedroom 0 Bedrooms
    bathroom 0 Baths
  • Flip/Rental
    $170,000
    Status : Available
    Year Built : 0
 Description
Here is an opportunity to possibly own a (rare) large plot of land in suburban Washington DC.  We have a 7.1 Acres (in total) build-able lot located in the emerging Upper Marlboro, MD area, just waiting for your new construction project.  As far as ARV is concerned, the 2 houses (approximately 5,000 Square Feet) that are closely located to this lot are each worth over $700,000. Deals like this, in this area don't happen quite often, but when they do, the built-in value is hard to pass up.

We have all of the land maps, county documents and perk tests available to the serious investor who is ready to take on such a solid project.
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Balcony
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Heater
  • Kitchen
  • Light Fixtures
  • Living Room
  • Master Bedroom
  • Paint Exterior
  • Paint Interior
  • Parking
  • Roof
  • Yard
 General Amenities
 Tags
Comparables (Comps.)

Comparable #1

12800 Van Brady Road, Upper Marlboro, MD, USA, 20772

Sold : $721,000

Image Gallery

 Summary

Overview
Great Vacant Land Deal in Suburban Washington DC Flip/Rental
$170,000
Property ID: MD20029959
Address: Login to View
City: Upper Marlboro
State/Province: MD
Zip Code: 20772
Country: USA


Rental Analysis

+ Purchase Price: $170,000
+ Purchase Closing Cost: $5,100
+ Rehab Cost: $0
Total Acquisition Cost: $175,100


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $170,000
+ Purchase Closing Cost: $5,100
+ Rehab Cost: $400,000
Total Acquisition Cost: $575,100


+ Selling closing cost: $22,500
+ Agent Commision : $22,500
+ Insurance (6 Months) : $1,000
+ Utilities (6 Months): $1
+ Miscellaneous Expenses: $20
Total Holding Cost: $46,021


Total Flip Cost: $621,121
Projected ARV: $750,000
Net Income (Profit): $128,879
CAP Rate: 20.75%

 Message

6 + 8 = ?