Great Flip Opportunity! Don't Miss Out!

  • House
    2413 ft2
    bedroom 4 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $12,000
    Status : Available
    Year Built : 1899
 Description
$12k + closing costs
4/1.5 2413 sqft

ARV $41k
Market Rent $550/mo

Needs full rehab 


Call/email for full address and more info!
     Rehab Work Needed
     General Amenities
     Distance
    Image Gallery

     Summary

    Overview
    Great Flip Opportunity! Don't Miss Out! Flip/Rental
    $12,000
    Property ID: OH190491292
    Address: Login to View
    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%

     Message

    3 X 5 = ?