PROPERTY FINDERS LLC
7564 W Glendale Ct
Dunnellon Florida 34433

Property Report: wahoo FIX & FLIP

Property Report :

wahoo

11267 N Wahoo Trl, Dunnellon, FL 34433

Created on: Apr 14, 2025

Author: wiley finley

Company: PROPERTY FINDERS LLC

11267 N Wahoo Trl, Dunnellon, FL 34433

Singlefamily: 2 bedrooms , 1 bathroom

Year built: 1998, Size: 784 SF

Investment strategy: Fix and Flip

Purchase Price$ 46,000
Rehab Estimate$ 10,000
Project Profit$ 37,340
After Repair Value$ 106,000

Investment Summary

After Repair Value $ 106,000
Calculated Project Profit $ 37,340
70% Rule
52.83 %
Return on Investment 61.72 %
Project Term 4 months

Financial Breakdown

Total Capital Needed
$ 60,500
Financing $ 0
Total Cash Needed
$ 60,500
JavaScript chart by amCharts 3.20.13
JavaScript chart by amCharts 3.20.13Purchase priceRepairsProject profitFixed costs

Project Cost Breakdown

Purchase Costs
Purchase Price $ 46,000
Buying Costs $ 1,500
Total $ 47,500
Repair Costs
Repair Costs Lump Sum $ 10,000
Total $ 10,000
Holding Costs
Monthly Holding Costs $ 750
Total Months Held 4
Total $ 3,000
Selling Costs
Commissions (6%) $ 6,360
Selling Costs $ 1,800
Total $ 8,160

The 2 bedroom 1 bath split plan home with vaulted ceilings, eat-in kitchen, inside laundry is situated on 2.6 acres. The stalls and pasture are fenced and cross fenced as is a pen for smaller animals. The home is a 14x60 singlewide that needs some TLC. It includes newer windows, doors and appliances as well as an updated kitchen with newer appliances. A wood burning stove is centrally located by the kitchen. This property is located approx 10 minutes from Crystal River and is close to boat ramps that access fresh and salt water fishing. Must schedule appointment 24hrs in advance. Owner has large dogs on property. Seller is firm on asking price.

Purchase Price $ 46,000
Address 11267 N Wahoo Trl , Dunnellon, 34433, FL
Year Built 1998
Type Singlefamily
Size 784 SF
Bedrooms 2
Bathrooms 1
Month 01234
Purchase/Sale $ -46,000 $ 106,000
Closing Costs $ 1,500 $ -8,160
Holding Costs $ -750 $ -750 $ -750 $ -750
Rehab Draws $ -5,000 $ -5,000
Cash Flow $ -47,500 $ -5,750 $ -5,750 $ -750 $ 97,090

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

BESbswy