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

 Great property for investors

  • casa
    4380 acre
    bedroom 4 camere da letto
    bathroom 4 terme
  • Sale & Rent
    $300,000
    stato : disponibile
    Anno di costruzione : 1972
 descrizione
 Rehab Work Needed
  • Balcony
  • Bathroom
  • Kitchen
  • Pool
  • Yard
 Servizi generali
  • In Ground Pool
Comparables (Comps.)

Comparable #1

111 Chapel Hill Rd, Dothan, AL, USA, 36305

Sold : $699,000

Mappa di localizzazione
Galleria di immagini

 sommario

Panoramica
Great property for investors Sale & Rent
$300,000
Property ID: AL200215372
indirizzo: Login to View
città: Dothan
Stato / Provincia: AL
Cap: 36305
paese: USA


Rental Analysis

+ Purchase Price: $300,000
+ Purchase Closing Cost: $9,000
+ Rehab Cost: $15,000
Total Acquisition Cost: $324,000


Monthly Rent: $1,300
+ Annual Potential Rent: $15,600
- Vacancy (3%): $468
Annual Gross Income: $15,132
Annual Gross ROI: 4.67%


Flip Analysis

+ Purchase Price: $300,000
+ Purchase Closing Cost: $9,000
+ Rehab Cost: $30,000
Total Acquisition Cost: $339,000


+ Selling closing cost: $16,350
+ Agent Commision : $10,000
Total Holding Cost: $26,350


Total Flip Cost: $365,350
Projected ARV: $545,000
Net Income (Profit): $179,650
CAP Rate: 49.17%

 messaggio

9 + 9 = ?