Off-Market-Property House Flip/Rental at Cash Flow Investors Portal in Florida, USA

Please Wait...
Your transaction is in process, please do not click on browser's back button or reload the page.

 Off Market Property

  • House
    1327 acre
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $75,000
    Status : Available
    Year Built : 1977
 Description
Home located in Eastwood Subdivision. Home features 3 bedroom 2 bathrooms, fireplace in family room, 2 car attached garage, rear chain link fence.

Tenant occupied!
 Rehab Work Needed
  • Bathroom
  • Bedroom
  • Living Room
  • Master Bedroom
  • Paint Exterior
 General Amenities
Image Gallery

 Summary

Overview
Off Market Property Flip/Rental
$75,000
Property ID: AL200274396
Address: Login to View
City: Dothan
State/Province: AL
Zip Code: 36301
Country: USA


Rental Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $15,000
Total Acquisition Cost: $92,250


Monthly Rent: $850
+ Annual Potential Rent: $10,200
- Vacancy (3%): $306
Annual Gross Income: $9,894
Annual Gross ROI: 10.73%


Flip Analysis

+ Purchase Price: $75,000
+ Purchase Closing Cost: $2,250
+ Rehab Cost: $25,000
Total Acquisition Cost: $102,250


+ Selling closing cost: $4,050
+ Agent Commision : $4,000
Total Holding Cost: $8,050


Total Flip Cost: $110,300
Projected ARV: $135,000
Net Income (Profit): $24,700
CAP Rate: 22.39%

 Message

8 X 4 = ?