Posts
Click on Image to Enlarge| Financial Analysis | |
| Price | $79,000 |
| Closing Cost | $2,500 |
| Rehab | $8,000 |
| Total Cash Investment | $89,500 |
| ARV | $120,000 |
| Vacancy Rate | 8.60% |
| Rent | 1,175 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 875 |
| Yearly Cash Flow | 10500 |
| Net Vacancy | 9597 |
| ROI (Full Occupancy) | 11.73% |
| Adjusted ROI (Net Vacancy) | 10.72% |
| Equity | $30,500 |
| Property Highlights | |
| Sqft: | 1187 |
| Beds: | 3 |
| Baths: | 2 |
| Construction | Woodframe |
| Wholesale Price: | $79,000 |
| After Repair Value: | $120,000 |
| Repair: | $8,000 |
| Area Zip Code: | 32825 |
| Subdivision: | Surrey Village |
No comments:
Post a Comment