Loan Amount : $146,760
702 NE 27th St, Ocala, FL 34470
Purchase Price $145,950
Closing Costs & Insurance $2,919
Lender Fee $3,475
Loan Amount $146,760
Borrower Cash at Closing $38,127
Rehab Costs $35,000
Total Investment $186,163
Contract Sales Price $230,000
Closing Costs $11,500
Interest Expense $18,240
Total Investment $186,163
Profit $32,337
Investor Investment $186,163
Annualized ROI 13.13%
Cash on Cash Return 15.02%
Loan to Cost 80%
Loan to ARV 64%
