3bd Or 1ba SFH With a ton of Potential!

  • casa
    1185 ft2
    bedroom 3 quartos
    bathroom 1 banhos
  • Sale & Rent
    $55,000
    estado : disponível
    ano de construção : 1965
 descrição
 Rehab Work Needed
 Serviços gerais
 distância
Mapa de localização
Galeria de Imagens

 resumo

visão global
3bd Or 1ba SFH With a ton of Potential! Sale & Rent
$55,000
Property ID: OH191053153
endereço: Login to View
cidade: New Carlisle
Estado / Província: OH
Cep: 45344
país: USA


Rental Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $1,650
+ Rehab Cost: $30,000
Total Acquisition Cost: $86,650


Monthly Rent: $900
+ Annual Potential Rent: $10,800
- Vacancy (3%): $324
Annual Gross Income: $10,476
Annual Gross ROI: 12.09%


Flip Analysis

+ Purchase Price: $55,000
+ Purchase Closing Cost: $1,650
+ Rehab Cost: $40,000
Total Acquisition Cost: $96,650


+ Selling closing cost: $3,360
+ Agent Commision : $3,360
Total Holding Cost: $6,720


Total Flip Cost: $103,370
Projected ARV: $112,000
Net Income (Profit): $8,630
CAP Rate: 8.35%

 mensagem

8 - 1 = ?