Property ID:
FL190884519
ville:
Deltona
Etat / Province:
FL
Code postal:
32725
pays:
USA
Rental Analysis
+ Purchase Price:
$102,000
+ Purchase Closing Cost:
$3,060
+ Rehab Cost:
$10,000
Total Acquisition Cost:
$115,060
Monthly Rent:
$1,200
+ Annual Potential Rent:
$14,400
- Vacancy (3%):
$432
Annual Gross Income:
$13,968
Annual Gross ROI:
12.14%
Flip Analysis
+ Purchase Price:
$102,000
+ Purchase Closing Cost:
$3,060
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$120,060
+ Selling closing cost:
$5,250
+ Agent Commision :
$5,250
Total Holding Cost:
$10,500
Total Flip Cost:
$130,560
Projected ARV:
$175,000
Net Income (Profit):
$44,440
CAP Rate:
34.04%
2 chambres
1 thermes
vendu
