Loan Amount : $279,992
104 Burnside Way, Kissimmee, FL 34744
Purchase Price $264,990
Closing Costs & Insurance $10,448
Lender Fee $5,600
Loan Amount $279,992
Borrower Cash at Closing $69,585
Rehab Costs $68,770
Total Investment $344,207
Contract Sales Price $435,000
Closing Costs $21,750
Interest Expense $7,498
Total Investment $344,207
Profit $61,544
Investor Investment $344,207
Annualized ROI 338.16%
Cash on Cash Return 76.78%
Loan to Cost 80%
Loan to ARV 64.37%