3bd Or 1ba SFH With a ton of Potential!

  • हाउस
    1185 ft2
    bedroom 3 बेडरूम
    bathroom 1 स्नान
  • बिक्री और किराए
    $55,000
    स्थिति : बिकाऊ
    निर्माण वर्ष : 1965
 विवरण
 Rehab Work Needed
 जनरल सुविधाएं
 दूरी
स्थान का नक्शा
छवि गैलरी

 समरी

अवलोकन
3bd Or 1ba SFH With a ton of Potential! बिक्री और किराए
$55,000
Property ID: OH191053153
पता: Login to View
शहर: New Carlisle
राज्य / प्रांत: OH
पिन कोड: 45344
कंट्री: USA


Rental Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $1,650
+ Rehab Cost: $30,000
Total Acquisition Cost: $86,650


Monthly Rent: $900
+ Annual Potential Rent: $10,800
- Vacancy (3%): $324
Annual Gross Income: $10,476
Annual Gross ROI: 12.09%


Flip Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $1,650
+ Rehab Cost: $40,000
Total Acquisition Cost: $96,650


+ Selling closing cost: $3,360
+ Agent Commision : $3,360
Total Holding Cost: $6,720


Total Flip Cost: $103,370
Projected ARV: $112,000
Net Income (Profit): $8,630
CAP Rate: 8.35%

 संदेश

5 + 1 = ?