Loan Amount : $176,000
1418 Vale Cir, Deltona, FL 32738
Purchase Price $220,000
Closing Costs & Insurance $8,674
Lender Fee $2,640
Loan Amount $176,000
Borrower Cash at Closing $55,854
Rehab Costs $50,000
Total Investment $278,674
Contract Sales Price $314,999
Closing Costs $15,750
Interest Expense $4108
Total Investment $278,674
Profit $16,467
Investor Investment $278,674
Annualized ROI 64.53%
Cash on Cash Return 1.15%
Loan to Cost 80%
