Great Flip Opportunity! Don't Miss Out!

  • casa
    2413 ft2
    bedroom 4 camere da letto
    bathroom 2 terme
  • Sale & Rent
    $12,000
    stato : disponibile
    Anno di costruzione : 1899
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Mappa di localizzazione
Galleria di immagini

 sommario

Panoramica
Great Flip Opportunity! Don't Miss Out! Sale & Rent
$12,000
Property ID: OH190491292
indirizzo: Login to View
città: Dayton
Stato / Provincia: OH
Cap: 45405
paese: USA


Rental Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $10,000
Total Acquisition Cost: $22,360


Monthly Rent: $550
+ Annual Potential Rent: $6,600
- Vacancy (3%): $198
Annual Gross Income: $6,402
Annual Gross ROI: 28.63%


Flip Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $20,000
Total Acquisition Cost: $32,360


+ Selling closing cost: $1,230
+ Agent Commision : $1,230
Total Holding Cost: $2,460


Total Flip Cost: $34,820
Projected ARV: $41,000
Net Income (Profit): $6,180
CAP Rate: 17.75%

 messaggio

8 + 7 = ?