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

 3 Bd 1.5 Ba Block House in Cocoa! 803 Warren Ave

  • дом
    1125 ft2
    bedroom 3 спальни
    bathroom 2 баня
  • Продажа и аренда
    $86,900
    статус : продан
    Год постройки : 1958
 описание
 Rehab Work Needed
 Общие принадлежности
 расстояние
Схема проезда
Фотогалерея

 резюме

обзор
3 Bd 1.5 Ba Block House in Cocoa! 803 Warren Ave продан
$86,900
Property ID: FL191183084
адрес: Login to View
город: Cocoa Beach
Штат / провинция: FL
Почтовый Индекс: 32922
страна: USA


Rental Analysis

+ Purchase Price: $86,900
+ Purchase Closing Cost: $2,607
+ Rehab Cost: $0
Total Acquisition Cost: $89,507


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


Flip Analysis

+ Purchase Price: $86,900
+ Purchase Closing Cost: $2,607
+ Rehab Cost: $25,000
Total Acquisition Cost: $114,507


+ Selling closing cost: $4,500
+ Agent Commision : $4,500
Total Holding Cost: $9,000


Total Flip Cost: $123,507
Projected ARV: $150,000
Net Income (Profit): $26,493
CAP Rate: 21.45%

 сообщение

5 - 3 = ?