Off-Market-Property дом Продажа и аренда 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.

 Off Market Property

  • дом
    1327 acre
    bedroom 3 спальни
    bathroom 2 баня
  • Продажа и аренда
    $75,000
    статус : доступный
    Год постройки : 1977
 описание
 Rehab Work Needed
  • Bathroom
  • Bedroom
  • Living Room
  • Master Bedroom
  • Paint Exterior
 Общие принадлежности
Фотогалерея

 резюме

обзор
Off Market Property Продажа и аренда
$75,000
Property ID: AL200274396
адрес: Login to View
город: Dothan
Штат / провинция: AL
Почтовый Индекс: 36301
страна: USA


Rental Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $15,000
Total Acquisition Cost: $92,250


Monthly Rent: $850
+ Annual Potential Rent: $10,200
- Vacancy (3%): $306
Annual Gross Income: $9,894
Annual Gross ROI: 10.73%


Flip Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $25,000
Total Acquisition Cost: $102,250


+ Selling closing cost: $4,050
+ Agent Commision : $4,000
Total Holding Cost: $8,050


Total Flip Cost: $110,300
Projected ARV: $135,000
Net Income (Profit): $24,700
CAP Rate: 22.39%

 сообщение

3 + 4 = ?