Posts
Click on Image to Enlarge
| Financial Analysis | |
| Price | $25,000 |
| Closing Cost | $2,500 |
| Rehab | $10,000 |
| Total Cash Investment | $37,500 |
| ARV | $55,000 |
| Vacancy Rate | 8.60% |
| Rent | 700 |
| Tax+Ins. | 265 |
| Monthly Cash Flow | 435 |
| Yearly Cash Flow | 5220 |
| Net Vacancy | 4771.08 |
| ROI (Full Occupancy) | 13.92% |
| Adjusted ROI (Net Vacancy) | 12.72% |
| Equity | $17,500 |
| Property Highlights | |
| Sqft: | 1181 |
| Beds: | 3 |
| Baths: | 1.5 |
| Construction | Block |
| Year | 1958 |
| Wholesale Price: | $25,000 |
| After Repair Value: | $55,000 |
| Repair: | $10,000 |
| Area Zip Code: | 32805 |
| Subdivision: | Haralson |
Notes: 3/1.5 Cheap house, needs paint and carpet or tile, updates to kitchen and bathroom. Also needs to be ducted for central A/C otherwise has wall units now.
No comments:
Post a Comment