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

 Investor Special!

  • हाउस
    1242 ft2
    bedroom 3 बेडरूम
    bathroom 2 स्नान
  • बिक्री और किराए
    $53,000
    स्थिति : बिक
    निर्माण वर्ष : 1954
 विवरण
 Rehab Work Needed
  • Appliances
  • Bathroom
  • Floor
  • Paint Exterior
  • Paint Interior
 जनरल सुविधाएं
 दूरी
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Investor Special! बिक
$53,000
Property ID: OH190433259
पता: Login to View
शहर: Dayton
राज्य / प्रांत: OH
पिन कोड: 45414
कंट्री: USA


Rental Analysis

+ Purchase Price: $53,000
+ Purchase Closing Cost: $1,590
+ Rehab Cost: $10,000
Total Acquisition Cost: $64,590


Monthly Rent: $800
+ Annual Potential Rent: $9,600
- Vacancy (3%): $288
Annual Gross Income: $9,312
Annual Gross ROI: 14.42%


Flip Analysis

+ Purchase Price: $53,000
+ Purchase Closing Cost: $1,590
+ Rehab Cost: $15,000
Total Acquisition Cost: $69,590


+ Selling closing cost: $2,820
+ Agent Commision : $2,820
Total Holding Cost: $5,640


Total Flip Cost: $75,230
Projected ARV: $94,000
Net Income (Profit): $18,770
CAP Rate: 24.95%

 संदेश

8 X 2 = ?