Posts
Click on Image to Enlarge| Financial Analysis | |
| Price | $47,500 |
| Closing Cost | $2,200 |
| Rehab | $20,000 |
| Total Cash Investment | $69,700 |
| ARV | $95,000 |
| Vacancy Rate | 5.40% |
| Rent | 1,000 |
| Tax+Ins. | 275 |
| Monthly Cash Flow | 725 |
| Yearly Cash Flow | 8700 |
| Net Vacancy | 8230.2 |
| ROI (Full Occupancy) | 12.48% |
| Adjusted ROI (Net Vacancy) | 11.81% |
| Equity | $25,300 |
| Property Highlights | |
| Sqft: | 1204 |
| Beds: | 3 |
| Baths: | 2 |
| Construction | Block |
| Year | 1981 |
| Wholesale Price: | $47,500 |
| After Repair Value: | $95,000 |
| Repair: | $20,000 |
| Area Zip Code: | 32818 |
| Subdivision: | Beacon Hill |
Notes : Fixer upper, will need roof replacement, ceiling replacement, flooring, and general cosmetic clean up.
No comments:
Post a Comment