Posts
Click On Image to Enlarge
| Financial Analysis | |
| Price | $38,000 |
| Closing Cost | $2,200 |
| Rehab | $7,000 |
| Total Cash Investment | $47,200 |
| ARV | $80,000 |
| Vacancy Rate | 5.40% |
| Rent | 875 |
| Tax+Ins. | 250 |
| Monthly Cash Flow | 625 |
| Yearly Cash Flow | 7500 |
| Net Vacancy | 7095 |
| ROI (Full Occupancy) | 15.89% |
| Adjusted ROI (Net Vacancy) | 15.03% |
| Equity | $32,800 |
| Property Highlights | |
| Sqft: | 1233 |
| Beds: | 3 |
| Baths: | 2 |
| Construction | Block |
| Wholesale Price: | $38,000 |
| After Repair Value: | $80,000 |
| Repair: | $7,000 |
| Area Zip Code: | 32808 |
| Subdivision: | Pine Ridge Estates |
Notes: Pretty clean 3/2 great rental or rehab!!
No comments:
Post a Comment