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

 Deltona

  • ev
    1077 acre
    bedroom 3 Yatak odası
    bathroom 2 hamam
  • Satış & Kiralık
    $105,000
    durum : satılan
    Yapım Yılı : 1989
 tanım
 Rehab Work Needed
  • Floor
  • Paint Interior
  • Yard
 Genel Özellikler
  • Above Ground Pool
 mesafe
Resim Galerisi

 özet

genel bakış
Deltona satılan
$105,000
Property ID: FL19113520
adres: Login to View
şehir: Deltona
Devlet / İl: FL
Posta Kodu: 32738
ülke: USA


Rental Analysis

+ Purchase Price: $105,000
+ Purchase Closing Cost: $2,100
+ Rehab Cost: $5,000
Total Acquisition Cost: $112,100


Monthly Rent: $1,300
+ Annual Potential Rent: $15,600
- Vacancy (0%): $0
Annual Gross Income: $15,600
Annual Gross ROI: 13.92%


Flip Analysis

+ Purchase Price: $105,000
+ Purchase Closing Cost: $2,100
+ Rehab Cost: $18,000
Total Acquisition Cost: $125,100


+ Selling closing cost: $3,300
+ Agent Commision : $3,300
Total Holding Cost: $6,600


Total Flip Cost: $131,700
Projected ARV: $165,000
Net Income (Profit): $33,300
CAP Rate: 25.28%

 mesaj

8 - 7 = ?