Loan Amount : $334,900
811 Terra Vista St, Brandon, FL 33511
Purchase Price $394,000
Closing Costs & Insurance $11,593
Lender Fee $540
Loan Amount $334,900
Borrower Cash at Closing $77,741
Rehab Costs $20,000
Total Investment $427,730
Contract Sales Price $610,000
Closing Costs $30,500
Interest Expense $10,295
Profit $151,770
Investor Investment $427,730
Annualized ROI – Loan 436.63%
Annualized ROI – Cash 126.97%
Loan to Cost 85%