Great Off Market SFH Block 4bd Or 2ba Investor Special

  • हाउस
    1966 square_feet
    bedroom 4 बेडरूम
    bathroom 2 स्नान
  • बिक्री और किराए
    $35,000
    स्थिति : बिकाऊ
    निर्माण वर्ष : 1973
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
 दूरी
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Great Off Market SFH Block 4bd Or 2ba Investor Special बिक्री और किराए
$35,000
Property ID: FL191071949
पता: Login to View
शहर: Ocala
राज्य / प्रांत: FL
पिन कोड: 34471
कंट्री: USA


Rental Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $10,000
Total Acquisition Cost: $46,050


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 27.8%


Flip Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $25,000
Total Acquisition Cost: $61,050


+ Selling closing cost: $2,400
+ Agent Commision : $2,400
Total Holding Cost: $4,800


Total Flip Cost: $65,850
Projected ARV: $80,000
Net Income (Profit): $14,150
CAP Rate: 21.49%

 संदेश

2 - 9 = ?