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

 Great Flip Opportunity! Don't Miss Out!

  • huis
    2413 square_feet
    bedroom 4 slaapkamers
    bathroom 2 baden
  • Koop & Te Huur
    $12,000
    toestand : uitverkocht
    Bouwjaar : 1899
 beschrijving
 Rehab Work Needed
 Algemene voorzieningen
Image Gallery

 overzicht

Overzicht
Great Flip Opportunity! Don't Miss Out! uitverkocht
$12,000
Property ID: OH190491292
adres: Login to View
City: Dayton
Staat / Provincie: OH
Postcode: 45405
land: USA


Rental Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $10,000
Total Acquisition Cost: $22,360


Monthly Rent: $550
+ Annual Potential Rent: $6,600
- Vacancy (3%): $198
Annual Gross Income: $6,402
Annual Gross ROI: 28.63%


Flip Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $20,000
Total Acquisition Cost: $32,360


+ Selling closing cost: $1,230
+ Agent Commision : $1,230
Total Holding Cost: $2,460


Total Flip Cost: $34,820
Projected ARV: $41,000
Net Income (Profit): $6,180
CAP Rate: 17.75%

 bericht

1 - 2 = ?