Property ID:
OH190711993
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%
3 बेडरूम
1 स्नान
बिक
