Loan Amount : $158,900
910 Loren Dr, Deltona, FL 32725
Purchase Price $227,000
Closing Costs & Insurance $8949
Lender Fee $3178
Loan Amount $158,900
Borrower Cash at Closing $80,767
Rehab Costs $40,000
Total Investment – Loan $120,767
Contract Sales Price $325,000
Closing Costs $16,250
Interest Expense $13,273
Total Investment $275,949
Profit Cash $19,528
Investor Investment $275,949
Annualized ROI 17.63%
Cash on Cash Return 5.25%
Loan to Cost 70%
Loan to ARV 48.89%
