Property ID:
NY190594880
City:
Harlem
State/Province:
NY
Zip Code:
10027
Country:
USA
Flip Analysis
+ Purchase Price:
$1,790,000
+ Purchase Closing Cost:
$53,700
+ Rehab Cost:
$300,000
Total Acquisition Cost:
$2,143,700
+ Selling closing cost:
$96,606
+ Agent Commision :
$96,606
Total Holding Cost:
$193,211
Total Flip Cost:
$2,336,911
Projected ARV:
$3,220,187
Net Income (Profit):
$883,276
CAP Rate:
37.8%