Condo in North Miami Beach! Cash Buyers Only!

  • Condo
    970 ft2
    bedroom 2 camere da letto
    bathroom 2 terme
  • Sale & Rent
    $72,000
    stato : venduto
    Anno di costruzione : 1969
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Mappa di localizzazione

 sommario

Panoramica
Condo in North Miami Beach! Cash Buyers Only! venduto
$72,000
Property ID: FL190287997
indirizzo: Login to View
città: Miami Beach
Stato / Provincia: FL
Cap: 33162
paese: USA


Rental Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


Monthly Rent: $1,500
+ Annual Potential Rent: $18,000
- Vacancy (3%): $540
Annual Gross Income: $17,460
Annual Gross ROI: 18.54%


Flip Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


+ Selling closing cost: $3,600
+ Agent Commision : $3,600
Total Holding Cost: $7,200


Total Flip Cost: $101,360
Projected ARV: $120,000
Net Income (Profit): $18,640
CAP Rate: 18.39%

 messaggio

5 X 5 = ?