1133 Cotorro Ave, Coral Gables FL 33146

1133 Cotorro Ave, Coral Gables, FL 33146

Singlefamily: 5 bedrooms , 4.5 bathrooms

Year built: 2013, Size: 3990 SF

Investment strategy: Wholesale deal offered to a flipper

Maximum Allowable Offer$ 0

Wholesale Fee$ 0

Flipper's Profit$ 0

Rehab Estimate$ 0

A-B Investment

Contract Price	$ 0
Wholesale Assignment Fee	$ 0
Wholesale Price	$ 0

B-C Investment

Purchase Price	$ 0
Closing Costs	$ 0
Rehab Estimate	$ 0
After Repair Value	$ 0
Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 0
Flipper's Profit	$ 0
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.	0.00 %
Return on Investment	Infinite ROI
Project Term	0 months

Project Cost Breakdown

Purchase Costs
Purchase Price	$ 0
Buying Costs	$ 0
Total	$ 0

Repair Costs
Repair Costs Lump Sum	$ 0
Total	$ 0

Holding Costs
Monthly Holding Costs	$ 0
Total Months Held	0
Total	$ 0

Selling Costs
Commissions (6%)	$ 0
Selling Costs	$ 0
Total	$ 0

Introducing this newly built elegant, 2 story home located in highly sought after S. Coral Gables, in the very proximity of restaurants, shops, UM, UHealth CG & metro station. By entering the light filled formal liv & din room you will enjoy double-height ceilings & classy casement windows w/beautiful views of the covered patio & sparkling pool. The clever floor plan takes you to the fabulous gourmet kitchen w/island & oversized peninsula flowing to the large family room w/access to the outdoors. Also on the 1st flr, are the en-suite guest room, 1/2 bath & laundry area. On 2nd flr are the grand master suite offering his & her walk-in closet and spa like bath, 1 en-suite bedroom & two more rooms with J&J bath, all accessing a cozy balcony. An over-sized 1 car gar complete this perfect home.

Purchase Price	$ 0
Address	1133 Cotorro Ave , Coral Gables, 33146, FL
MLS^® #	A10999859
Listing Agent	Ilaria Belloni
Listing Broker	BHHS EWM Realty
Year Built	2013
Type	Singlefamily
Size	3990 SF
Bedrooms	5
Bathrooms	4.5

Property History

Date	Price	Change	Event
5/5/2014

Financial Breakdown

Purchase Price	$ 0
Purchase Costs	$ 0
Repair Costs	$ 0
Holding Costs	$ 0
Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 0
Financing	$ 0
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 0
Cash at Closing Cash at Closing This number includes down payment and loan points. Cash at Closing This number includes down payment and loan points.	$ 0
Cash During Flip Cash During Flip Shows the cash amount remaining to fund the Flip. Cash During Flip Shows the cash amount remaining to fund the Flip.	$ 0

Project Returns

Gross Rehab Profit	$ 0
Return on Investment	Infinite ROI
Annualized ROI	Infinite ROI
Internal Rate of Return	N/A

Timeline Assumptions

Rehab Period	0 months
Listing Period	0 months
Total Holding Period	0 months

There is no financing selected in this deal.

This charts shows the influence of leverage on Return on Investment (ROI). Purchase price is considered as the Value in the LTV ratio here. The calculation considers all buying, holding, repair and selling costs, purchase price, ARV and an interest-only loan with rate of 12.00% p.a.

Month	0
Purchase/Sale
Closing Costs
Holding Costs
Rehab Draws
Cash Flow	$ -2,230,000

Sale Proceeds Breakdown

After Repair Value	$ 0
Cost of Sale Cost of Sale This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other. Cost of Sale This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other.	$ 0
Repair Costs	$ 0
Holding Costs (0 months) Holding Costs This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included. Holding Costs This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included.	$ 0
Financing Costs Financing This amount sums interest paid on any loans and capital partner funds plus loan points and costs. Financing This amount sums interest paid on any loans and capital partner funds plus loan points and costs.	$ 0
Purchase Purchase incl. Costs Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc. Purchase incl. Costs Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc.	$ 0
Net Rehab Profit	$ 0

Property Report :

1133 Cotorro Ave, Coral Gables, FL 33146

Executive Summary