Property ID:
FL200280604
cidade:
Fort Lauderdale
Estado / Província:
FL
Cep:
33136
país:
USA
Rental Analysis
+ Purchase Price:
$659,000
+ Purchase Closing Cost:
$19,770
+ Rehab Cost:
$0
Total Acquisition Cost:
$678,770
+ Annual Potential Rent:
$54,240
- Vacancy (3%):
$1,627
Annual Gross Income:
$52,613
Annual Gross ROI:
7.75%
+ Property Taxes:
$0
+ Insurance (6 Months):
$0
+ HOA Fees:
$0
+ Miscellaneous Expenses:
$0
Total Annual Expenses:
$0
Monthly Rent:
$4,520
Monthly Net Cash Flow:
$4,384
Net Operating Income:
$52,613
CAP Rate:
7.75%