Click on Image to Enlarge
| Financial Analysis |
| Price | $59,000 |
| Closing Cost | $2,500 |
| Rehab | $4,000 |
| Total Cash Investment | $65,500 |
| ARV | $110,000 |
| Vacancy Rate | 7.90% |
| Rent | 1,400 |
| Tax+Ins. | 300 |
| Monthly Cash Flow | 1,100 |
|
|
| Yearly Cash Flow | 13200 |
| Net Vacancy | 12157.2 |
| ROI (Full Occupancy) | 20.15% |
| Adjusted ROI (Net Vacancy) | 18.56% |
| Equity | $44,500 |
|
|
| Property Highlights |
| Sqft: | 1906 |
| Beds: | 6 |
| Baths: | 4 |
| Construction | Block |
| Wholesale Price: | $59,000 |
| After Repair Value: | $110,000 |
| Repair: | $4,000 |
| Area Zip Code: | 32809 |
| Subdivision: | Sky Lake |
Notes:
This home consist of a 3/1 in the front portion of the house, with three 1/1 studios in the rear. The seller is making repairs from the minor damage caused by a small leak in he laundry room. The permit status for the studios is unknown. This home has excellent income generating potential.
Posts
Click on Image to Enlarge
No comments:
Post a Comment