Loan Amount : $171,000
4515 Gray Ave, Titusville, FL 32780
Purchase Price $170,000
Closing Costs & Insurance $6,702
Lender Fee $3,105
Loan Amount $171,000
Borrower Cash at Closing $43,807
Rehab Costs $35,000
Total Investment Loan $43,807
Contract Sales Price $265,000
Closing Costs $13,250
Interest Expense $19,396
Profit $20,652
Investor Investment $211,702
Annualized ROI – Loan 40.61%
Annualized ROI – Cash 9.62%
Loan to Cost 80%
