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

 Multi family in Pine Hills

  • huis
    1627 ft2
    bedroom 4 slaapkamers
    bathroom 2 baden
  • Koop & Te Huur
    $109,900
    toestand : uitverkocht
    Bouwjaar : 1956
 beschrijving
 Rehab Work Needed
 Algemene voorzieningen
 afstand

 overzicht

Overzicht
Multi family in Pine Hills uitverkocht
$109,900
Property ID: FL190128333
adres: Login to View
City: Orlando
Staat / Provincie: FL
Postcode: 32808
land: USA


Rental Analysis

+ Purchase Price: $109,900
+ Purchase Closing Cost: $3,297
+ Rehab Cost: $4,000
Total Acquisition Cost: $117,197


Monthly Rent: $2,000
+ Annual Potential Rent: $24,000
- Vacancy (3%): $720
Annual Gross Income: $23,280
Annual Gross ROI: 19.86%


Flip Analysis

+ Purchase Price: $109,900
+ Purchase Closing Cost: $3,297
+ Rehab Cost: $4,000
Total Acquisition Cost: $117,197


+ Selling closing cost: $4,650
+ Agent Commision : $4,650
Total Holding Cost: $9,300


Total Flip Cost: $126,497
Projected ARV: $155,000
Net Income (Profit): $28,503
CAP Rate: 22.53%

 bericht

10 + 5 = ?