Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page

 Off Market Property

  • casa
    1327 acre
    bedroom 3 habitaciones
    bathroom 2 Baños
  • Venta y Renta
    $75,000
    estado : disponible
    Año de construcción : 1977
 descripción
 Rehab Work Needed
  • Bathroom
  • Bedroom
  • Living Room
  • Master Bedroom
  • Paint Exterior
 Servicios generales
Mapa de localización
Galería de imágenes

 resumen

visión de conjunto
Off Market Property Venta y Renta
$75,000
Property ID: AL200274396
dirección: Login to View
ciudad: Dothan
Estado / Provincia: AL
Código Postal: 36301
país: USA


Rental Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $15,000
Total Acquisition Cost: $92,250


Monthly Rent: $850
+ Annual Potential Rent: $10,200
- Vacancy (3%): $306
Annual Gross Income: $9,894
Annual Gross ROI: 10.73%


Flip Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $25,000
Total Acquisition Cost: $102,250


+ Selling closing cost: $4,050
+ Agent Commision : $4,000
Total Holding Cost: $8,050


Total Flip Cost: $110,300
Projected ARV: $135,000
Net Income (Profit): $24,700
CAP Rate: 22.39%

 mensaje

4 - 4 = ?