Condo in North Miami Beach! Cash Buyers Only!

  • konut
    970 ft2
    bedroom 2 Yatak odası
    bathroom 2 hamam
  • Satış & Kiralık
    $72,000
    durum : satılan
    Yapım Yılı : 1969
 tanım
 Rehab Work Needed
 Genel Özellikler
 mesafe

 özet

genel bakış
Condo in North Miami Beach! Cash Buyers Only! satılan
$72,000
Property ID: FL190287997
adres: Login to View
şehir: Miami Beach
Devlet / İl: FL
Posta Kodu: 33162
ülke: USA


Rental Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


Monthly Rent: $1,500
+ Annual Potential Rent: $18,000
- Vacancy (3%): $540
Annual Gross Income: $17,460
Annual Gross ROI: 18.54%


Flip Analysis

+ Purchase Price: $72,000
+ Purchase Closing Cost: $2,160
+ Rehab Cost: $20,000
Total Acquisition Cost: $94,160


+ Selling closing cost: $3,600
+ Agent Commision : $3,600
Total Holding Cost: $7,200


Total Flip Cost: $101,360
Projected ARV: $120,000
Net Income (Profit): $18,640
CAP Rate: 18.39%

 mesaj

10 + 7 = ?