Property ID:
FL200169029
เมือง:
Holly Hill
รัฐ / จังหวัด:
FL
รหัสไปรษณีย์:
32117
ประเทศ:
USA
Rental Analysis
+ Purchase Price:
$124,900
+ Purchase Closing Cost:
$3,747
+ Rehab Cost:
$1,000
Total Acquisition Cost:
$129,647
Monthly Rent:
$0
+ Annual Potential Rent:
$0
- Vacancy (3%):
$0
Annual Gross Income:
$0
Annual Gross ROI:
0%
Flip Analysis
+ Purchase Price:
$124,900
+ Purchase Closing Cost:
$3,747
+ Rehab Cost:
$5,000
Total Acquisition Cost:
$133,647
+ Selling closing cost:
$4,950
+ Agent Commision :
$4,950
Total Holding Cost:
$9,900
Total Flip Cost:
$143,547
Projected ARV:
$165,000
Net Income (Profit):
$21,453
CAP Rate:
14.94%