Great-Baltimore-Rental-or-Fix-and-Flip casa Sale & Rent at Cash Flow Investors Portal in Florida, USA

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

 Great Baltimore Rental or Fix and Flip

  • casa
    1300 square_feet
    bedroom 3 quartos
    bathroom 1 banhos
  • Sale & Rent
    $55,000
    estado : vendido
    ano de construção : 1920
 descrição
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Bathroom
  • Floor
  • Kitchen
  • Living Room
  • Master Bedroom
  • Paint Interior
 Serviços gerais
 distância
  • Beach : 60 Minutes
  • Bus : 2 Minutes
  • Cafe : 5 Minutes
  • Gas Station : 3 Minutes
  • Hospital : 8 Minutes
  • Pharmacy : 5 Minutes
  • Playground : 5 Minutes
  • Police : 8 Minutes
  • Repair : 5 Minutes
  • Train : 5 Minutes
 etiquetas
Galeria de Imagens

 resumo

visão global
Great Baltimore Rental or Fix and Flip vendido
$55,000
Property ID: MD19106235
endereço: Login to View
cidade: Baltimore County and City
Estado / Província: MD
Cep: 21215
país: USA


Rental Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $0
+ Rehab Cost: $0
Total Acquisition Cost: $55,000


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (0%): $0
Annual Gross Income: $13,200
Annual Gross ROI: 24%


Flip Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $550
+ Rehab Cost: $40,000
Total Acquisition Cost: $95,550


+ Selling closing cost: $1,370
+ Agent Commision : $1,370
+ Insurance (6 Months) : $450
+ Utilities (6 Months): $750
+ Miscellaneous Expenses: $500
Total Holding Cost: $4,440


Total Flip Cost: $99,990
Projected ARV: $137,000
Net Income (Profit): $37,010
CAP Rate: 37.01%

 mensagem

3 - 4 = ?