Property ID:
OH190433259
City:
Dayton
State/Province:
OH
Zip Code:
45414
Country:
USA
Rental Analysis
+ Purchase Price:
$53,000
+ Purchase Closing Cost:
$1,590
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$64,590
Monthly Rent:
$800
+ Annual Potential Rent:
$9,600
- Vacancy (3%):
$288
Annual Gross Income:
$9,312
Annual Gross ROI:
14.42%
Flip Analysis
+ Purchase Price:
$53,000
+ Purchase Closing Cost:
$1,590
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$69,590
+ Selling closing cost:
$2,820
+ Agent Commision :
$2,820
Total Holding Cost:
$5,640
Total Flip Cost:
$75,230
Projected ARV:
$94,000
Net Income (Profit):
$18,770
CAP Rate:
24.95%
3 Bedrooms
2 Baths
Sold
