Loan Amount : $85,000.00
1653 Hastings
Purchase Price $100,000
Closing Costs & Insurance $3,933
Lender Fee $2,125.00
Loan Amount $85,000.00
Borrower Cash at Closing $21,058.76
Rehab Costs $20,000.00
Total Investment $126,058.76
Contract Sales Price $167,900.00
Closing Costs $8,395.00
Interest Expense $3,322.71
Total Investment $126,058.76
Profit $30,123.53
Investor Investment $41,058.76
Annualized ROI 225.03%
Cash on Cash Return 73.30%
Loan to Value 85.00%
