BuyBox
902 Palmetto Avenue
Tampa, FL 33606 ยท Flip
9
Profit
$43,213
ROI
36.6%
All-in cost
$386,787
Cash in
$118,187
Assumptions
- Purchase
- $265,000
- ARV
- $430,000
- Rehab
- $65,000
- Rent
- $0
- Vacancy
- 5%
- Taxes
- $3,100
- Insurance
- $2,400
- NOI
- -$7,660
- Loan
- $238,500
- Payment
- $2,385
- Cash invested
- $118,187
- Buy box
- Meets