Great Quick Flip Or Rental Property!

  • huis
    1260 square_feet
    bedroom 2 slaapkamers
    bathroom 1 baden
  • Koop & Te Huur
    $85,000
    toestand : beschikbaar
    Bouwjaar : 1939
 beschrijving
 Rehab Work Needed
 Algemene voorzieningen
 afstand
Image Gallery

 overzicht

Overzicht
Great Quick Flip Or Rental Property! Koop & Te Huur
$85,000
Property ID: OH191075846
adres: Login to View
City: Cincinnati
Staat / Provincie: OH
Postcode: 45248
land: USA


Rental Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $10,000
Total Acquisition Cost: $97,550


Monthly Rent: $820
+ Annual Potential Rent: $9,840
- Vacancy (3%): $295
Annual Gross Income: $9,545
Annual Gross ROI: 9.78%


Flip Analysis

+ Purchase Price: $85,000
+ Purchase Closing Cost: $2,550
+ Rehab Cost: $15,000
Total Acquisition Cost: $102,550


+ Selling closing cost: $4,050
+ Agent Commision : $4,050
Total Holding Cost: $8,100


Total Flip Cost: $110,650
Projected ARV: $135,000
Net Income (Profit): $24,350
CAP Rate: 22.01%

 bericht

4 - 10 = ?