Investor Special!

  • House
    1242 ft2
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $53,000
    Status : Sold
    Year Built : 1954
 Description
Bluefield Ave Dayton OH 45424

$53k + closing costs

ARV $94k

3bd/1.5ba 1242 sqft

built 1954

Market rents at $800

Needs roughly $15k in repairs (Flooring, paint, touch ups, appliances, bathroom minor work)

Call or Email for more info before it's gone!
 Rehab Work Needed
  • Appliances
  • Bathroom
  • Floor
  • Paint Exterior
  • Paint Interior
 General Amenities
 Distance
Image Gallery

 Summary

Overview
Investor Special! Sold
$53,000
Property ID: OH190433259
Address: Login to View
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%

 Message

8 + 5 = ?