Off Market Handyman Special!

  • huis
    1072 square_feet
    bedroom 2 slaapkamers
    bathroom 1 baden
  • Koop & Te Huur
    $20,000
    toestand : uitverkocht
    Bouwjaar : 1972
 beschrijving
 Rehab Work Needed
 Algemene voorzieningen
 afstand
Image Gallery

 overzicht

Overzicht
Off Market Handyman Special! uitverkocht
$20,000
Property ID: FL190966091
adres: Login to View
City: Paisley
Staat / Provincie: FL
Postcode: 32767
land: USA


Rental Analysis

+ Purchase Price: $20,000
+ Purchase Closing Cost: $600
+ Rehab Cost: $25,000
Total Acquisition Cost: $45,600


Monthly Rent: $700
+ Annual Potential Rent: $8,400
- Vacancy (3%): $252
Annual Gross Income: $8,148
Annual Gross ROI: 17.87%


Flip Analysis

+ Purchase Price: $20,000
+ Purchase Closing Cost: $600
+ Rehab Cost: $30,000
Total Acquisition Cost: $50,600


+ Selling closing cost: $2,250
+ Agent Commision : $2,250
Total Holding Cost: $4,500


Total Flip Cost: $55,100
Projected ARV: $75,000
Net Income (Profit): $19,900
CAP Rate: 36.12%

 bericht

3 - 10 = ?