Block SFH Off Market Investor Special!

  • House
    925 ft2
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $85,000
    Status : Available
    Year Built : 1960
 Description
Lonsdale Rd Columbus OH 43232

$85k 
Rehab est $10k+/- 
ARV: $115k
market rents $1150

3bd/1.5ba 925 sqft
Block exterior
built 1960

Located in the Pine Hills neighborhood

Contact for more info!

 Rehab Work Needed
 General Amenities
 Distance
Image Gallery

 Summary

Overview
Block SFH Off Market Investor Special! Flip/Rental
$85,000
Property ID: OH190728201
Address: Login to View
City: Columbus
State/Province: OH
Zip Code: 43232
Country: USA


Rental Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $5,000
Total Acquisition Cost: $92,550


Monthly Rent: $1,150
+ Annual Potential Rent: $13,800
- Vacancy (3%): $414
Annual Gross Income: $13,386
Annual Gross ROI: 14.46%


Flip Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $10,000
Total Acquisition Cost: $97,550


+ Selling closing cost: $3,450
+ Agent Commision : $3,450
Total Holding Cost: $6,900


Total Flip Cost: $104,450
Projected ARV: $115,000
Net Income (Profit): $10,550
CAP Rate: 10.1%

 Message

1 X 9 = ?