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

 Off Market Investor Special!

  • casa
    1459 ft2
    bedroom 3 camere da letto
    bathroom 2 terme
  • Sale & Rent
    $58,000
    stato : disponibile
    Anno di costruzione : 1984
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Galleria di immagini

 sommario

Panoramica
Off Market Investor Special! Sale & Rent
$58,000
Property ID: FL190759008
indirizzo: Login to View
città: Keystone Heights
Stato / Provincia: FL
Cap: 32656
paese: USA


Rental Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.73%


Flip Analysis

+ Purchase Price: $58,000
+ Purchase Closing Cost: $1,740
+ Rehab Cost: $50,000
Total Acquisition Cost: $109,740


+ Selling closing cost: $4,500
+ Agent Commision : $4,500
Total Holding Cost: $9,000


Total Flip Cost: $118,740
Projected ARV: $150,000
Net Income (Profit): $31,260
CAP Rate: 26.33%

 messaggio

6 - 2 = ?