Property ID:
FL200273314
cidade:
Orlando
Estado / Província:
FL
Cep:
32828
país:
USA
Rental Analysis
+ Purchase Price:
$100,000
+ Purchase Closing Cost:
$3,000
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$108,000
Monthly Rent:
$1,000
+ Annual Potential Rent:
$12,000
- Vacancy (3%):
$360
Annual Gross Income:
$11,640
Annual Gross ROI:
10.78%
Flip Analysis
+ Purchase Price:
$100,000
+ Purchase Closing Cost:
$3,000
+ Rehab Cost:
$1,500
Total Acquisition Cost:
$104,500
+ Selling closing cost:
$4,500
+ Agent Commision :
$4,500
Total Holding Cost:
$9,000
Total Flip Cost:
$113,500
Projected ARV:
$150,000
Net Income (Profit):
$36,500
CAP Rate:
32.16%