Property ID:
FL190966091
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%