Great-Vacant-Land-Deal-in-Suburban-Washington-DC terra 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 Vacant Land Deal in Suburban Washington DC

  • terra
    7 acre
    bedroom 0 quartos
    bathroom 0 banhos
  • Sale & Rent
    $170,000
    estado : disponível
    ano de construção : 0
 descrição
 Rehab Work Needed
  • Air Conditioning
  • Appliances
  • Balcony
  • Bathroom
  • Bedroom
  • Electricity
  • Floor
  • Heater
  • Kitchen
  • Light Fixtures
  • Living Room
  • Master Bedroom
  • Paint Exterior
  • Paint Interior
  • Parking
  • Roof
  • Yard
 Serviços gerais
 etiquetas
Comparables (Comps.)

Comparable #1

12800 Van Brady Road, Upper Marlboro, MD, USA, 20772

Sold : $721,000

Galeria de Imagens

 resumo

visão global
Great Vacant Land Deal in Suburban Washington DC Sale & Rent
$170,000
Property ID: MD20029959
endereço: Login to View
cidade: Upper Marlboro
Estado / Província: MD
Cep: 20772
país: USA


Rental Analysis

+ Purchase Price: $170,000
+ Purchase Closing Cost: $5,100
+ Rehab Cost: $0
Total Acquisition Cost: $175,100


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


Flip Analysis

+ Purchase Price: $170,000
+ Purchase Closing Cost: $5,100
+ Rehab Cost: $400,000
Total Acquisition Cost: $575,100


+ Selling closing cost: $22,500
+ Agent Commision : $22,500
+ Insurance (6 Months) : $1,000
+ Utilities (6 Months): $1
+ Miscellaneous Expenses: $20
Total Holding Cost: $46,021


Total Flip Cost: $621,121
Projected ARV: $750,000
Net Income (Profit): $128,879
CAP Rate: 20.75%

 mensagem

1 X 4 = ?