Loan Amount : $174,000.00
1411 Niueport Ln, Orlando, FL 32805
Purchase Price $110,000
Closing Costs & Insurance $6,537
Lender Fee $4,020
Loan Amount $174,000
Borrower Cash at Closing $65,557
Rehab Costs $55,000
Total Investment-Loan $120,557
Contract Sales Price $248,800
Closing Costs $12,440
Interest Expense $9,460
Total Investment $171,537
Profit $55,363
Investor Investment $171,567
Annualized ROI 82.25%
Cash on Cash Return 16.71%
Loan to ARV 69.94%