Great Off Market SFH Block 4bd Or 2ba Investor Special

  • дом
    1966 square_feet
    bedroom 4 спальни
    bathroom 2 баня
  • Продажа и аренда
    $35,000
    статус : доступный
    Год постройки : 1973
 описание
 Rehab Work Needed
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
Great Off Market SFH Block 4bd Or 2ba Investor Special Продажа и аренда
$35,000
Property ID: FL191071949
адрес: Login to View
город: Ocala
Штат / провинция: FL
Почтовый Индекс: 34471
страна: USA


Rental Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $10,000
Total Acquisition Cost: $46,050


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 27.8%


Flip Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $25,000
Total Acquisition Cost: $61,050


+ Selling closing cost: $2,400
+ Agent Commision : $2,400
Total Holding Cost: $4,800


Total Flip Cost: $65,850
Projected ARV: $80,000
Net Income (Profit): $14,150
CAP Rate: 21.49%

 сообщение

4 - 8 = ?