Off-Market Investor Special 3 Or 2 Block SFH Light Rehab Needed - 11% CAP - in Orlando, FL!

  • дом
    1307 acre
    bedroom 3 спальни
    bathroom 2 баня
  • Продажа и аренда
    $89,900
    статус : доступный
    Год постройки : 1973
 описание
 Rehab Work Needed
  • Paint Exterior
  • Paint Interior
 Общие принадлежности
 расстояние
 Ключевые слова
Схема проезда
Фотогалерея

 резюме

обзор
Off-Market Investor Special 3 Or 2 Block SFH Light Rehab Needed - 11% CAP - in Orlando, FL! Продажа и аренда
$89,900
Property ID: FL191110397
адрес: Login to View
город: Iverness
Штат / провинция: FL
Почтовый Индекс: 34452
страна: USA


Rental Analysis

+ Purchase Price: $89,900
+ Purchase Closing Cost: $0
+ Rehab Cost: $5,000
Total Acquisition Cost: $94,900


Monthly Rent: $950
+ Annual Potential Rent: $11,400
- Vacancy (0%): $0
Annual Gross Income: $11,400
Annual Gross ROI: 12.01%


Flip Analysis

+ Purchase Price: $89,900
+ Purchase Closing Cost: $2,697
+ Rehab Cost: $5,500
Total Acquisition Cost: $98,097


+ Selling closing cost: $3,450
+ Agent Commision : $3,450
Total Holding Cost: $6,900


Total Flip Cost: $104,997
Projected ARV: $115,000
Net Income (Profit): $10,003
CAP Rate: 9.53%

 сообщение

10 X 10 = ?