Nice rental or Quick Flip w Or historic district benefits!

  • ev
    1456 square_feet
    bedroom 2 Yatak odası
    bathroom 1 hamam
  • Satış & Kiralık
    $78,000
    durum : mevcut
    Yapım Yılı : 1920
 tanım
 Rehab Work Needed
 Genel Özellikler
 mesafe
Resim Galerisi

 özet

genel bakış
Nice rental or Quick Flip w Or  historic district benefits! Satış & Kiralık
$78,000
Property ID: FL191021849
adres: Login to View
şehir: Zephyrhills
Devlet / İl: FL
Posta Kodu: 33542
ülke: USA


Rental Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $2,000
Total Acquisition Cost: $82,340


Monthly Rent: $1,100
+ Annual Potential Rent: $13,200
- Vacancy (3%): $396
Annual Gross Income: $12,804
Annual Gross ROI: 15.55%


Flip Analysis

+ Purchase Price: $78,000
+ Purchase Closing Cost: $2,340
+ Rehab Cost: $15,000
Total Acquisition Cost: $95,340


+ Selling closing cost: $3,900
+ Agent Commision : $3,900
Total Holding Cost: $7,800


Total Flip Cost: $103,140
Projected ARV: $130,000
Net Income (Profit): $26,860
CAP Rate: 26.04%

 mesaj

1 X 2 = ?