Property ID:
OH190559234
città:
Toledo
Stato / Provincia:
OH
Cap:
43605
paese:
USA
Rental Analysis
+ Purchase Price:
$5,000
+ Purchase Closing Cost:
$150
+ Rehab Cost:
$15,000
Total Acquisition Cost:
$20,150
Monthly Rent:
$650
+ Annual Potential Rent:
$7,800
- Vacancy (3%):
$234
Annual Gross Income:
$7,566
Annual Gross ROI:
37.55%
Flip Analysis
+ Purchase Price:
$5,000
+ Purchase Closing Cost:
$150
+ Rehab Cost:
$25,000
Total Acquisition Cost:
$30,150
+ Selling closing cost:
$750
+ Agent Commision :
$750
Total Holding Cost:
$1,500
Total Flip Cost:
$31,650
Projected ARV:
$25,000