Off Market Investor Special

  • huis
    1225 square_feet
    bedroom 2 slaapkamers
    bathroom 1 baden
  • Koop & Te Huur
    $102,000
    toestand : uitverkocht
    Bouwjaar : 1982
 beschrijving
 Rehab Work Needed
 Algemene voorzieningen
 afstand
Image Gallery

 overzicht

Overzicht
Off Market Investor Special uitverkocht
$102,000
Property ID: FL190884519
adres: Login to View
City: Deltona
Staat / Provincie: FL
Postcode: 32725
land: 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%

 bericht

5 + 3 = ?