Property ID:
OH190491292
City:
Dayton
State/Province:
OH
Zip Code:
45405
Country:
USA
Rental Analysis
+ Purchase Price:
$12,000
+ Purchase Closing Cost:
$360
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$22,360
Monthly Rent:
$550
+ Annual Potential Rent:
$6,600
- Vacancy (3%):
$198
Annual Gross Income:
$6,402
Annual Gross ROI:
28.63%
Flip Analysis
+ Purchase Price:
$12,000
+ Purchase Closing Cost:
$360
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$32,360
+ Selling closing cost:
$1,230
+ Agent Commision :
$1,230
Total Holding Cost:
$2,460
Total Flip Cost:
$34,820
Projected ARV:
$41,000
Net Income (Profit):
$6,180
CAP Rate:
17.75%
4 Bedrooms
2 Baths
Flip/Rental
