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

 Great Flip Opportunity! Don't Miss Out!

  • дом
    2413 square_feet
    bedroom 4 спальни
    bathroom 2 баня
  • Продажа и аренда
    $12,000
    статус : продан
    Год постройки : 1899
 описание
 Rehab Work Needed
 Общие принадлежности
Фотогалерея

 резюме

обзор
Great Flip Opportunity! Don't Miss Out! продан
$12,000
Property ID: OH190491292
адрес: Login to View
город: Dayton
Штат / провинция: OH
Почтовый Индекс: 45405
страна: USA


Rental Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $10,000
Total Acquisition Cost: $22,360


Monthly Rent: $550
+ Annual Potential Rent: $6,600
- Vacancy (3%): $198
Annual Gross Income: $6,402
Annual Gross ROI: 28.63%


Flip Analysis

+ Purchase Price: $12,000
+ Purchase Closing Cost: $360
+ Rehab Cost: $20,000
Total Acquisition Cost: $32,360


+ Selling closing cost: $1,230
+ Agent Commision : $1,230
Total Holding Cost: $2,460


Total Flip Cost: $34,820
Projected ARV: $41,000
Net Income (Profit): $6,180
CAP Rate: 17.75%

 сообщение

2 X 4 = ?