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

 Off Market Property

  • हाउस
    1327 acre
    bedroom 3 बेडरूम
    bathroom 2 स्नान
  • बिक्री और किराए
    $75,000
    स्थिति : बिकाऊ
    निर्माण वर्ष : 1977
 विवरण
 Rehab Work Needed
  • Bathroom
  • Bedroom
  • Living Room
  • Master Bedroom
  • Paint Exterior
 जनरल सुविधाएं
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Off Market Property बिक्री और किराए
$75,000
Property ID: AL200274396
पता: Login to View
शहर: Dothan
राज्य / प्रांत: AL
पिन कोड: 36301
कंट्री: 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%

 संदेश

7 X 7 = ?