Property ID:
TX190971926
City:
San Angelo
State/Province:
TX
Zip Code:
78210
Country:
USA
Flip Analysis
+ Purchase Price:
$58,000
+ Purchase Closing Cost:
$1,740
+ Rehab Cost:
$40,000
Total Acquisition Cost:
$99,740
+ Selling closing cost:
$3,600
+ Agent Commision :
$3,600
Total Holding Cost:
$7,200
Total Flip Cost:
$106,940
Projected ARV:
$120,000
Net Income (Profit):
$13,060
CAP Rate:
12.21%