Loan Amount : $216,000
3007 Stillwater Dr, Kissimmee, FL 34743
Purchase Price $270,000
Closing Costs & Insurance $10,645
Lender Fee $3,240
Loan Amount $216,000
Borrower Cash at Closing $68,425
Rehab Costs $70,000
Total Investment $350,645
Contract Sales Price $446,000
Closing Costs $22,300
Interest Expense $11,433
Total Investment $350,645
Profit $61,622
Investor Investment $138,425
Annualized ROI 94.73%
Cash on Cash Return 7.75%
Loan to Cost 80%
