Off Market Investor Special

  • casa
    1225 square_feet
    bedroom 2 quartos
    bathroom 1 banhos
  • Sale & Rent
    $102,000
    estado : vendido
    ano de construção : 1982
 descrição
 Rehab Work Needed
 Serviços gerais
 distância
Mapa de localização
Galeria de Imagens

 resumo

visão global
Off Market Investor Special vendido
$102,000
Property ID: FL190884519
endereço: Login to View
cidade: Deltona
Estado / Província: FL
Cep: 32725
país: USA


Rental Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $10,000
Total Acquisition Cost: $115,060


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.14%


Flip Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $15,000
Total Acquisition Cost: $120,060


+ Selling closing cost: $5,250
+ Agent Commision : $5,250
Total Holding Cost: $10,500


Total Flip Cost: $130,560
Projected ARV: $175,000
Net Income (Profit): $44,440
CAP Rate: 34.04%

 mensagem

2 - 9 = ?