Property ID:
MD20076315
City:
Columbia
Staat / Provincie:
MD
Postcode:
21085
land:
USA
Flip Analysis
+ Purchase Price:
$105,000
+ Purchase Closing Cost:
$1,050
+ Rehab Cost:
$20,000
Total Acquisition Cost:
$126,050
+ Selling closing cost:
$4,100
+ Agent Commision :
$4,100
+ Insurance (6 Months) :
$600
+ Utilities (6 Months):
$900
Total Holding Cost:
$9,700
Total Flip Cost:
$135,750
Projected ARV:
$205,000
Net Income (Profit):
$69,250
CAP Rate:
51.01%