Great Baltimore Rental or Fix and Flip

  • maison
    1300 square_feet
    bedroom 3 chambres
    bathroom 1 thermes
  • Sale & Rent
    $55,000
    statut : vendu
    année de construction : 1920
 description
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Bathroom
  • Floor
  • Kitchen
  • Living Room
  • Master Bedroom
  • Paint Interior
 Services généraux
 distance
  • Beach : 60 Minutes
  • Bus : 2 Minutes
  • Cafe : 5 Minutes
  • Gas Station : 3 Minutes
  • Hospital : 8 Minutes
  • Pharmacy : 5 Minutes
  • Playground : 5 Minutes
  • Police : 8 Minutes
  • Repair : 5 Minutes
  • Train : 5 Minutes
 Mots clés
Carte de localisation
Galerie d'images

 résumé

vue d'ensemble
Great Baltimore Rental or Fix and Flip vendu
$55,000
Property ID: MD19106235
adresse: Login to View
ville: Baltimore County and City
Etat / Province: MD
Code postal: 21215
pays: USA


Rental Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $0
+ Rehab Cost: $0
Total Acquisition Cost: $55,000


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (0%): $0
Annual Gross Income: $13,200
Annual Gross ROI: 24%


Flip Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $550
+ Rehab Cost: $40,000
Total Acquisition Cost: $95,550


+ Selling closing cost: $1,370
+ Agent Commision : $1,370
+ Insurance (6 Months) : $450
+ Utilities (6 Months): $750
+ Miscellaneous Expenses: $500
Total Holding Cost: $4,440


Total Flip Cost: $99,990
Projected ARV: $137,000
Net Income (Profit): $37,010
CAP Rate: 37.01%

 message

5 X 10 = ?