Hot Off Market Deal in Columbus!

  • हाउस
    1120 ft2
    bedroom 3 बेडरूम
    bathroom 1 स्नान
  • बिक्री और किराए
    $52,000
    स्थिति : बिक
    निर्माण वर्ष : 1120
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
 दूरी
Comparables (Comps.)

Comparable #1

2900 Azelda St, Columbus, OH, USA, 43224

Sold : $88,000

Comparable #2

2681 Hiawatha St, Columbus, OH, USA, 43224

Sold : $79,000

स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
Hot Off Market Deal in Columbus! बिक
$52,000
Property ID: OH190711993
पता: Login to View
शहर: Columbus
राज्य / प्रांत: OH
पिन कोड: 43211
कंट्री: USA


Rental Analysis

+ Purchase Price: $52,000
+ Purchase Closing Cost: $1,560
+ Rehab Cost: $3,000
Total Acquisition Cost: $56,560


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 24.7%


Flip Analysis

+ Purchase Price: $52,000
+ Purchase Closing Cost: $1,560
+ Rehab Cost: $8,000
Total Acquisition Cost: $61,560


+ Selling closing cost: $2,550
+ Agent Commision : $2,550
Total Holding Cost: $5,100


Total Flip Cost: $66,660
Projected ARV: $85,000
Net Income (Profit): $18,340
CAP Rate: 27.51%

 संदेश

5 X 10 = ?