Off Market Investor Special

  • дом
    1225 square_feet
    bedroom 2 спальни
    bathroom 1 баня
  • Продажа и аренда
    $102,000
    статус : продан
    Год постройки : 1982
 описание
 Rehab Work Needed
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
Off Market Investor Special продан
$102,000
Property ID: FL190884519
адрес: Login to View
город: Deltona
Штат / провинция: FL
Почтовый Индекс: 32725
страна: USA


Rental Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $10,000
Total Acquisition Cost: $115,060


Monthly Rent: $1,200
+ Annual Potential Rent: $14,400
- Vacancy (3%): $432
Annual Gross Income: $13,968
Annual Gross ROI: 12.14%


Flip Analysis

+ Purchase Price: $102,000
+ Purchase Closing Cost: $3,060
+ Rehab Cost: $15,000
Total Acquisition Cost: $120,060


+ Selling closing cost: $5,250
+ Agent Commision : $5,250
Total Holding Cost: $10,500


Total Flip Cost: $130,560
Projected ARV: $175,000
Net Income (Profit): $44,440
CAP Rate: 34.04%

 сообщение

8 + 9 = ?