
Click on Image to Enlarge
Financial Analysis | |
| Price | $52,000 |
| Closing Cost | $2,500 |
| Rehab | $11,000 |
| Total Cash Investment | $65,500 |
| ARV | $110,000 |
| Vacancy Rate | 7.90% |
| Rent | 925 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 625 |
| Yearly Cash Flow | 7500 |
| Net Vacancy | 6907.5 |
| ROI (Full Occupancy) | 11.45% |
| Adjusted ROI (Net Vacancy) | 10.55% |
| Equity | $44,500 |
| Property Highlights | |
| Sqft: | 1780 |
| Beds: | 4 |
| Baths: | 3 |
| Construction | Block |
| Wholesale Price: | $52,000 |
| After Repair Value: | $110,000 |
| Repair: | $11,000 |
| Area Zip Code: | 32809 |
Subdivision:
| |
No comments:
Post a Comment