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

 Multi family in Pine Hills

  • casa
    1627 ft2
    bedroom 4 camere da letto
    bathroom 2 terme
  • Sale & Rent
    $109,900
    stato : venduto
    Anno di costruzione : 1956
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Mappa di localizzazione

 sommario

Panoramica
Multi family in Pine Hills venduto
$109,900
Property ID: FL190128333
indirizzo: Login to View
città: Orlando
Stato / Provincia: FL
Cap: 32808
paese: USA


Rental Analysis

+ Purchase Price: $109,900
+ Purchase Closing Cost: $3,297
+ Rehab Cost: $4,000
Total Acquisition Cost: $117,197


Monthly Rent: $2,000
+ Annual Potential Rent: $24,000
- Vacancy (3%): $720
Annual Gross Income: $23,280
Annual Gross ROI: 19.86%


Flip Analysis

+ Purchase Price: $109,900
+ Purchase Closing Cost: $3,297
+ Rehab Cost: $4,000
Total Acquisition Cost: $117,197


+ Selling closing cost: $4,650
+ Agent Commision : $4,650
Total Holding Cost: $9,300


Total Flip Cost: $126,497
Projected ARV: $155,000
Net Income (Profit): $28,503
CAP Rate: 22.53%

 messaggio

10 - 3 = ?