Loan Amount : $72,000.00
841 Sylvia Dr
Purchase Price $90,000.00
Closing Costs & Insurance $3,000.00
Lender Fee $2,250.00
Loan Amount $72,000.00
Borrower Cash at Closing $23,250.00
Rehab Costs $30,000.00
Total Investment $125,250.00
Contract Sales Price $164,000.00
Closing Costs $17,653.84
Interest Expense $6,098.54
Total Investment $125,250.00
Profit $14,997.62
Investor Investment $53,250.00
Annualized ROI 43.19%
Cash on Cash Return 18.36%
Loan to Value 80.00%
