Loan Amount : $80,000.00
4918 Anzio
Purchase Price $88,000.00
Closing Costs & Insurance $3,518.26
Lender Fee $2,200.00
Loan Amount $80,000.00
Borrower Cash at Closing $13,718.26
Rehab Costs 25,000
Total Investment $118,718.26
Contract Sales Price $155,000.00
Closing Costs $7,750.00
Interest Expense $1,419.09
Total Investment $118,718.26
Profit $27,112.65
Investor Investment $38,718.26
Annualized ROI 473.32%
Cash on Cash Return 154.37%
Loan to Value 90.91%
