HotOffMarketDealinColumbus 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.

 Hot Off Market Deal in Columbus!

  • House
    1120 ft2
    bedroom 3 Bedrooms
    bathroom 1 Baths
  • Flip/Rental
    $52,000
    Status : Sold
    Year Built : 1120
 Description
Hiawatha St Columbus OH 43211

$52k (cash or hard/private money only)

3bd/1ba 1120 sqft

ARV $85k+/-

All large ticket items in good shape, has newer roof, windows, ac and hot water heater!

It could use some light interior upgrades but not needed - $5k+/- rough estimate

Market rents $1200

Contact for more info!!
 Rehab Work Needed
 General Amenities
 Distance
Comparables (Comps.)

Comparable #1

2900 Azelda St, Columbus, OH, USA, 43224

Sold : $88,000

Comparable #2

2681 Hiawatha St, Columbus, OH, USA, 43224

Sold : $79,000

Image Gallery

 Summary

Overview
Hot Off Market Deal in Columbus! Sold
$52,000
Property ID: OH190711993
Address: Login to View
City: Columbus
State/Province: OH
Zip Code: 43211
Country: USA


Rental Analysis

+ Purchase Price: $52,000
+ Purchase Closing Cost: $1,560
+ Rehab Cost: $3,000
Total Acquisition Cost: $56,560


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 24.7%


Flip Analysis

+ Purchase Price: $52,000
+ Purchase Closing Cost: $1,560
+ Rehab Cost: $8,000
Total Acquisition Cost: $61,560


+ Selling closing cost: $2,550
+ Agent Commision : $2,550
Total Holding Cost: $5,100


Total Flip Cost: $66,660
Projected ARV: $85,000
Net Income (Profit): $18,340
CAP Rate: 27.51%

 Message

10 X 7 = ?