Off Market Investor Special

  • हाउस
    1225 square_feet
    bedroom 2 बेडरूम
    bathroom 1 स्नान
  • बिक्री और किराए
    $102,000
    स्थिति : बिक
    निर्माण वर्ष : 1982
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
 दूरी
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Off Market Investor Special बिक
$102,000
Property ID: FL190884519
पता: Login to View
शहर: Deltona
राज्य / प्रांत: FL
पिन कोड: 32725
कंट्री: 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%

 संदेश

8 - 1 = ?