Nice rental or Quick Flip w Or historic district benefits!

  • हाउस
    1456 square_feet
    bedroom 2 बेडरूम
    bathroom 1 स्नान
  • बिक्री और किराए
    $78,000
    स्थिति : बिकाऊ
    निर्माण वर्ष : 1920
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
 दूरी
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Nice rental or Quick Flip w Or  historic district benefits! बिक्री और किराए
$78,000
Property ID: FL191021849
पता: Login to View
शहर: Zephyrhills
राज्य / प्रांत: FL
पिन कोड: 33542
कंट्री: USA


Rental Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $2,000
Total Acquisition Cost: $82,340


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 15.55%


Flip Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $15,000
Total Acquisition Cost: $95,340


+ Selling closing cost: $3,900
+ Agent Commision : $3,900
Total Holding Cost: $7,800


Total Flip Cost: $103,140
Projected ARV: $130,000
Net Income (Profit): $26,860
CAP Rate: 26.04%

 संदेश

3 X 9 = ?