Posts
Click on Image to Enlarge| Financial Analysis | |
| Price | $49,900 |
| Closing Cost | $2,500 |
| Rehab | $8,000 |
| Total Cash Investment | $60,400 |
| ARV | $100,000 |
| Vacancy Rate | 3.30% |
| Rent | 995 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 695 |
| Yearly Cash Flow | 8340 |
| Net Vacancy | 8064.78 |
| ROI (Full Occupancy) | 13.81% |
| Adjusted ROI (Net Vacancy) | 13.35% |
| Equity | $39,600 |
| Property Highlights | |
| Sqft: | 1116 |
| Beds: | 3 |
| Baths: | 1 |
| Construction | Block |
| Wholesale Price: | $49,900 |
| After Repair Value: | $100,000 |
| Repair: | $8,000 |
| Area Zip Code: | 32822 |
| Subdivision: | Azalea Park |
Note: Great 3/1 in Azalea Park. Has large bonus room not included in the square footage.
No comments:
Post a Comment