OffMarketFliporBuyHold House 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.

 Off Market Flip or Buy & Hold

  • House
    1296 ft2
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $65,000
    Status : Sold
    Year Built : 2003
 Description


$65k + CC
ARV ~$115k
3bd/2ba 1296
Built 2003
Market rents $1300
Only needs cosmetic repairs
Need to close asap!

*Selling our equitable interest on this property*
 Rehab Work Needed
 General Amenities
 Distance
Image Gallery

 Summary

Overview
Off Market Flip or Buy & Hold Sold
$65,000
Property ID: OH190254945
Address: Login to View
City: Cincinnati
State/Province: OH
Zip Code: 45102
Country: USA


Rental Analysis

+ Purchase Price: $65,000
+ Purchase Closing Cost: $1,950
+ Rehab Cost: $5,000
Total Acquisition Cost: $71,950


Monthly Rent: $1,300
+ Annual Potential Rent: $15,600
- Vacancy (3%): $468
Annual Gross Income: $15,132
Annual Gross ROI: 21.03%


Flip Analysis

+ Purchase Price: $65,000
+ Purchase Closing Cost: $1,950
+ Rehab Cost: $10,000
Total Acquisition Cost: $76,950


+ Selling closing cost: $3,450
+ Agent Commision : $3,450
Total Holding Cost: $6,900


Total Flip Cost: $83,850
Projected ARV: $115,000
Net Income (Profit): $31,150
CAP Rate: 37.15%

 Message

8 + 6 = ?