Nice rental or Quick Flip w Or historic district benefits!

  • дом
    1456 square_feet
    bedroom 2 спальни
    bathroom 1 баня
  • Продажа и аренда
    $78,000
    статус : доступный
    Год постройки : 1920
 описание
 Rehab Work Needed
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
Nice rental or Quick Flip w Or  historic district benefits! Продажа и аренда
$78,000
Property ID: FL191021849
адрес: Login to View
город: Zephyrhills
Штат / провинция: FL
Почтовый Индекс: 33542
страна: USA


Rental Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $2,000
Total Acquisition Cost: $82,340


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 15.55%


Flip Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $15,000
Total Acquisition Cost: $95,340


+ Selling closing cost: $3,900
+ Agent Commision : $3,900
Total Holding Cost: $7,800


Total Flip Cost: $103,140
Projected ARV: $130,000
Net Income (Profit): $26,860
CAP Rate: 26.04%

 сообщение

8 - 2 = ?