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

 Single Family w Or Efficiency in Pompano Beach FL

  • дом
    1133 square_feet
    bedroom 4 спальни
    bathroom 3 баня
  • Продажа и аренда
    $179,000
    статус : доступный
    Год постройки : 0
 описание
 Rehab Work Needed
 Общие принадлежности
 Ключевые слова
Схема проезда
Фотогалерея

 резюме

обзор
Single Family w Or  Efficiency in Pompano Beach FL Продажа и аренда
$179,000
Property ID: FL200211544
адрес: Login to View
город: Pompano Beach
Штат / провинция: FL
Почтовый Индекс: 33069
страна: USA


Rental Analysis

+ Purchase Price: $179,000
+ Purchase Closing Cost: $5,370
+ Rehab Cost: $40,000
Total Acquisition Cost: $224,370


Monthly Rent: $2,000
+ Annual Potential Rent: $24,000
- Vacancy (3%): $720
Annual Gross Income: $23,280
Annual Gross ROI: 10.38%


Flip Analysis

+ Purchase Price: $179,000
+ Purchase Closing Cost: $5,370
+ Rehab Cost: $40,000
Total Acquisition Cost: $224,370


+ Selling closing cost: $7,800
+ Agent Commision : $7,800
Total Holding Cost: $15,600


Total Flip Cost: $239,970
Projected ARV: $260,000
Net Income (Profit): $20,030
CAP Rate: 8.35%

 сообщение

6 + 6 = ?