Click on Image to Enlarge| Financial Analysis | |
| Price | $66,000 |
| Closing Cost | $2,500 |
| Rehab | $7,000 |
| Total Cash Investment | $75,500 |
| ARV | $115,000 |
| Vacancy Rate | 7.00% |
| Rent | 1,150 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 850 |
| | |
| Yearly Cash Flow | 10200 |
| Net Vacancy | 9486 |
| ROI (Full Occupancy) | 13.51% |
| Adjusted ROI (Net Vacancy) | 12.56% |
| Equity | $39,500 |
| | |
| Property Highlights | |
| Sqft: | 1210 |
| Beds: | 3 |
| Baths: | 2 |
| Construction | Block |
| Year | 1994 |
| Wholesale Price: | $66,000 |
| After Repair Value: | $115,000 |
| Repair: | $7,000 |
| Area Zip Code: | 32839 |
| Subdivision: | South Pointe |
No comments:
Post a Comment