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

 Off Market 3 Or 2 Condo under 50k in Orlando 32839

  • Condo
    1308 ft2
    bedroom 3 quartos
    bathroom 2 banhos
  • Sale & Rent
    $49,900
    estado : disponível
    ano de construção : 1974
 descrição
 Rehab Work Needed
  • Appliances
  • Bathroom
  • Bedroom
  • Floor
  • Kitchen
  • Light Fixtures
  • Living Room
 Serviços gerais
 distância
Mapa de localização
Galeria de Imagens

 resumo

visão global
Off Market 3 Or 2 Condo under 50k in Orlando 32839 Sale & Rent
$49,900
Property ID: FL200198447
endereço: Login to View
cidade: Orlando
Estado / Província: FL
Cep: 32839
país: USA


Rental Analysis

+ Purchase Price: $49,900
+ Purchase Closing Cost: $1,497
+ Rehab Cost: $10,000
Total Acquisition Cost: $61,397


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 22.75%


Flip Analysis

+ Purchase Price: $49,900
+ Purchase Closing Cost: $1,497
+ Rehab Cost: $15,000
Total Acquisition Cost: $66,397


+ Selling closing cost: $2,250
+ Agent Commision : $2,250
Total Holding Cost: $4,500


Total Flip Cost: $70,897
Projected ARV: $75,000
Net Income (Profit): $4,103
CAP Rate: 5.79%

 mensagem

3 + 9 = ?