Posts
Click on Image to Enlarge
Notes: Great rental home previously sold for $200,000 in January 2006. Needs carpet, paint, new A/C unit and updated kitchen. Must see in Metrowest!!!!| Financial Analysis | |
| Price | $57,000 |
| Closing Cost | $2,500 |
| Rehab | $9,000 |
| Total Cash Investment | $68,500 |
| ARV | $95,000 |
| Vacancy Rate | 6.90% |
| Rent | 1,000 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 700 |
| Yearly Cash Flow | 8400 |
| Net Vacancy | 7820.4 |
| ROI (Full Occupancy) | 12.26% |
| Adjusted ROI (Net Vacancy) | 11.42% |
| Equity | $26,500 |
| Property Highlights | |
| Sqft: | 1043 |
| Beds: | 3 |
| Baths: | 2 |
| Construction | Block |
| Wholesale Price: | $57,000 |
| After Repair Value: | $95,000 |
| Repair: | $9,000 |
| Area Zip Code: | 32835 |
| Subdivision: | Westmont |
No comments:
Post a Comment