Great Quick Flip Or Rental Property!

  • casa
    1260 square_feet
    bedroom 2 camere da letto
    bathroom 1 terme
  • Sale & Rent
    $85,000
    stato : disponibile
    Anno di costruzione : 1939
 descrizione
 Rehab Work Needed
 Servizi generali
 distanza
Mappa di localizzazione
Galleria di immagini

 sommario

Panoramica
Great Quick Flip Or Rental Property! Sale & Rent
$85,000
Property ID: OH191075846
indirizzo: Login to View
città: Cincinnati
Stato / Provincia: OH
Cap: 45248
paese: USA


Rental Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $10,000
Total Acquisition Cost: $97,550


Monthly Rent: $820
+ Annual Potential Rent: $9,840
- Vacancy (3%): $295
Annual Gross Income: $9,545
Annual Gross ROI: 9.78%


Flip Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $15,000
Total Acquisition Cost: $102,550


+ Selling closing cost: $4,050
+ Agent Commision : $4,050
Total Holding Cost: $8,100


Total Flip Cost: $110,650
Projected ARV: $135,000
Net Income (Profit): $24,350
CAP Rate: 22.01%

 messaggio

7 + 1 = ?