Loan Amount : $96,000
2327 Austin Ave, Deltona, FL 32738
Purchase Price $120,000
Closing Costs & Insurance $4731
Lender Fee $1920
Loan Amount $96,000
Borrower Cash at Closing $31,191
Rehab Costs $45,000
Total Investment – Loan $76,191
Contract Sales Price $250,000
Closing Costs $12,500
Interest Expense $4,870
Total Investment $169,731
Profit Cash $62,899
Investor Investment $169,731
Annualized ROI 179.84%
Cash on Cash Return 16.35%
Loan to Cost 80%
Loan to ARV 38.40%
