Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page

 4 Bd 2 Ba Block Pool House in Daytona Beach! 1645 Caldwell Rd

  • дом
    1400 ft2
    bedroom 4 спальни
    bathroom 2 баня
  • Продажа и аренда
    $129,900
    статус : доступный
    Год постройки : 1966
 описание
 Rehab Work Needed
  • Kitchen
  • Paint Interior
  • Yard
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
4 Bd 2 Ba Block Pool House in Daytona Beach! 1645 Caldwell Rd Продажа и аренда
$129,900
Property ID: FL191113634
адрес: Login to View
город: Daytona Beach
Штат / провинция: FL
Почтовый Индекс: 32114
страна: USA


Rental Analysis

+ Purchase Price: $129,900
+ Purchase Closing Cost: $3,897
+ Rehab Cost: $0
Total Acquisition Cost: $133,797


Monthly Rent: $0
+ Annual Potential Rent: $0
- Vacancy (3%): $0
Annual Gross Income: $0
Annual Gross ROI: 0%


Flip Analysis

+ Purchase Price: $129,900
+ Purchase Closing Cost: $3,897
+ Rehab Cost: $45,000
Total Acquisition Cost: $178,797


+ Selling closing cost: $6,600
+ Agent Commision : $6,600
Total Holding Cost: $13,200


Total Flip Cost: $191,997
Projected ARV: $220,000
Net Income (Profit): $28,003
CAP Rate: 14.59%

 сообщение

1 - 4 = ?