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

Logo

 Off Market Investor Special!

  • हाउस
    1459 square_feet
    bedroom 3 बेडरूम
    bathroom 2 स्नान
  • बिक्री और किराए
    $58,000
    स्थिति : बिक
    निर्माण वर्ष : 1984
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
स्थान का नक्शा
छवि गैलरी
1562620967_148848187_PHOTO-2019-03-01-13-15-06.jpg

 समरी

अवलोकन
Off Market Investor Special! बिक
$58,000
Property ID: FL190759008
पता: Login to View
शहर: Keystone Heights
राज्य / प्रांत: FL
पिन कोड: 32656
कंट्री: USA


Rental Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.73%


Flip Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


+ Selling closing cost: $4,500
+ Agent Commision : $4,500
Total Holding Cost: $9,000


Total Flip Cost: $118,740
Projected ARV: $150,000
Net Income (Profit): $31,260
CAP Rate: 26.33%

 संदेश

5 + 4 = ?