Condo in North Miami Beach! Cash Buyers Only!

  • Condo
    970 ft2
    bedroom 2 chambres
    bathroom 2 thermes
  • Sale & Rent
    $72,000
    statut : vendu
    année de construction : 1969
 description
 Rehab Work Needed
 Services généraux
 distance
Carte de localisation

 résumé

vue d'ensemble
Condo in North Miami Beach! Cash Buyers Only! vendu
$72,000
Property ID: FL190287997
adresse: Login to View
ville: Miami Beach
Etat / Province: FL
Code postal: 33162
pays: USA


Rental Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


Monthly Rent: $1,500
+ Annual Potential Rent: $18,000
- Vacancy (3%): $540
Annual Gross Income: $17,460
Annual Gross ROI: 18.54%


Flip Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


+ Selling closing cost: $3,600
+ Agent Commision : $3,600
Total Holding Cost: $7,200


Total Flip Cost: $101,360
Projected ARV: $120,000
Net Income (Profit): $18,640
CAP Rate: 18.39%

 message

9 - 8 = ?