Loan Amount : $159,920
3520 Apple Orchard Dr, Deltona, FL 32738
Purchase Price $199,900
Closing Costs & Insurance $5997
Lender Fee $4,240
Loan Amount $159,920
Borrower Cash at Closing $12,661
Rehab Costs $35,000
Total Investment $247,561
Contract Sales Price $317,500
Closing Costs $15,875
Interest Expense $47,661
Total Investment $247,561
Profit $41,394
Investor Investment $47,661
Annualized ROI – Loan 118%
Annualized ROI – Cash 12%
Loan to Cost 80%
Loan to ARV 50%