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

 TURNKEY CONSTRUCTION PROJECT - MULTI-UNIT: WASHINGTON DC

  • apartamento
    3600 square_feet
    bedroom 5 quartos
    bathroom 4 banhos
  • Sale & Rent
    $720,000
    estado : disponível
    ano de construção : 0
 descrição
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Heater
  • Kitchen
  • Light Fixtures
  • Living Room
  • Master Bedroom
  • Open Floor Plan
  • Paint Exterior
  • Paint Interior
  • Roof
 Serviços gerais
 etiquetas
Mapa de localização
Galeria de Imagens

 resumo

visão global
TURNKEY CONSTRUCTION PROJECT - MULTI-UNIT: WASHINGTON DC Sale & Rent
$720,000
Property ID: MD200192736
endereço: Login to View
cidade: Washington DC
Estado / Província: MD
Cep: 20002
país: USA


Rental Analysis

+ Purchase Price: $720,000
+ Purchase Closing Cost: $21,600
+ Rehab Cost: $0
Total Acquisition Cost: $741,600


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $720,000
+ Purchase Closing Cost: $21,600
+ Rehab Cost: $600,000
Total Acquisition Cost: $1,341,600


+ Selling closing cost: $54,000
+ Agent Commision : $54,000
Total Holding Cost: $108,000


Total Flip Cost: $1,449,600
Projected ARV: $1,800,000
Net Income (Profit): $350,400
CAP Rate: 24.17%

 mensagem

5 + 3 = ?