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

 Great Vacant Land Deal in Suburban Washington DC

  • land
    7 acre
    bedroom 0 slaapkamers
    bathroom 0 baden
  • Koop & Te Huur
    $130,000
    toestand : beschikbaar
    Bouwjaar : 0
 beschrijving
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Balcony
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Heater
  • Kitchen
  • Light Fixtures
  • Living Room
  • Master Bedroom
  • Paint Exterior
  • Paint Interior
  • Parking
  • Roof
  • Yard
 Algemene voorzieningen
 Tags
Comparables (Comps.)

Comparable #1

12800 Van Brady Road, Upper Marlboro, MD, USA, 20772

Sold : $721,000

Image Gallery

 overzicht

Overzicht
Great Vacant Land Deal in Suburban Washington DC Koop & Te Huur
$130,000
Property ID: MD20029959
adres: Login to View
City: Upper Marlboro
Staat / Provincie: MD
Postcode: 20772
land: USA


Rental Analysis

+ Purchase Price: $130,000
+ Purchase Closing Cost: $3,900
+ Rehab Cost: $0
Total Acquisition Cost: $133,900


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $130,000
+ Purchase Closing Cost: $3,900
+ Rehab Cost: $400,000
Total Acquisition Cost: $533,900


+ Selling closing cost: $22,500
+ Agent Commision : $22,500
+ Insurance (6 Months) : $1,000
+ Utilities (6 Months): $1
+ Miscellaneous Expenses: $20
Total Holding Cost: $46,021


Total Flip Cost: $579,921
Projected ARV: $750,000
Net Income (Profit): $170,079
CAP Rate: 29.33%

 bericht

3 + 1 = ?