Off Market Investor Special

  • casa
    1225 square_feet
    bedroom 2 camere da letto
    bathroom 1 terme
  • Sale & Rent
    $102,000
    stato : venduto
    Anno di costruzione : 1982
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Mappa di localizzazione
Galleria di immagini

 sommario

Panoramica
Off Market Investor Special venduto
$102,000
Property ID: FL190884519
indirizzo: Login to View
città: Deltona
Stato / Provincia: FL
Cap: 32725
paese: USA


Rental Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $10,000
Total Acquisition Cost: $115,060


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.14%


Flip Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $15,000
Total Acquisition Cost: $120,060


+ Selling closing cost: $5,250
+ Agent Commision : $5,250
Total Holding Cost: $10,500


Total Flip Cost: $130,560
Projected ARV: $175,000
Net Income (Profit): $44,440
CAP Rate: 34.04%

 messaggio

10 + 2 = ?