Property Report :

Costa

10154 Costa Del Sol Blvd #H, Doral, FL 33178

Powered by

Real Estate Analysis

Created on: Apr 16, 2025

Author: Gaston Maggio

10154 Costa Del Sol Blvd #H, Doral, FL 33178

Townhouse: 2 bedrooms , 3 bathrooms

Year built: 1981, Size: 1846 SF

Investment strategy: Fix and Flip

Purchase Price$ 280,000

Rehab Estimate$ 12,000

Project Profit$ 6,560

After Repair Value$ 318,000

Investment Summary

After Repair Value	$ 318,000
Calculated Project Profit	$ 6,560
70% Rule 70% Rule Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV. 70% Rule Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV.	91.82 %
Return on Investment	2.19 %
Project Term	6 months

Financial Breakdown

Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 298,900
Financing	$ 0
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 298,900

Project Cost Breakdown

Purchase Costs
Purchase Price	$ 280,000
Buying Costs	$ 1,500
Total	$ 281,500

Repair Costs
Repair Costs Lump Sum	$ 12,000
Total	$ 12,000

Holding Costs
Monthly Holding Costs	$ 900
Total Months Held	6
Total	$ 5,400

Selling Costs
Commissions (3%)	$ 9,540
Selling Costs	$ 3,000
Total	$ 12,540

Purchase Price	$ 280,000
Address	10154 Costa Del Sol Blvd #H , Doral, 33178, FL
Year Built	1981
Type	Townhouse
Size	1846 SF
Bedrooms	2
Bathrooms	3

Month	0	1	2	3	4	5	6
Purchase/Sale	$ -280,000						$ 318,000
Closing Costs	$ 1,500						$ -12,540
Holding Costs		$ -900	$ -900	$ -900	$ -900	$ -900	$ -900
Rehab Draws		$ -12,000
Cash Flow	$ -281,500	$ -12,900	$ -900	$ -900	$ -900	$ -900	$ 304,560

Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!

BESbswy