Condo in North Miami Beach! Cash Buyers Only!

  • Condo
    970 ft2
    bedroom 2 quartos
    bathroom 2 banhos
  • Sale & Rent
    $72,000
    estado : vendido
    ano de construção : 1969
 descrição
 Rehab Work Needed
 Serviços gerais
 distância
Mapa de localização

 resumo

visão global
Condo in North Miami Beach! Cash Buyers Only! vendido
$72,000
Property ID: FL190287997
endereço: Login to View
cidade: Miami Beach
Estado / Província: FL
Cep: 33162
país: USA


Rental Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


Monthly Rent: $1,500
+ Annual Potential Rent: $18,000
- Vacancy (3%): $540
Annual Gross Income: $17,460
Annual Gross ROI: 18.54%


Flip Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


+ Selling closing cost: $3,600
+ Agent Commision : $3,600
Total Holding Cost: $7,200


Total Flip Cost: $101,360
Projected ARV: $120,000
Net Income (Profit): $18,640
CAP Rate: 18.39%

 mensagem

4 X 4 = ?