Property ID:
FL190759008
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%
3 बेडरूम
2 स्नान
बिक्री और किराए
