Loan Amount : $126,400.00
5203 Ashwood Pl, Orlando, FL 32808
Purchase Price $158,000
Closing Costs & Insurance $6229
Lender Fee $2528
Loan Amount $126,400
Borrower Cash at Closing $14,297
Rehab Costs $52,000
Total Investment $216,229
Contract Sales Price $277,800
Closing Costs $13,890
Interest Expense $8,522
Total Investment $216,229
Profit $47,681
Investor Investment $216,229
Annualized ROI 92.85%
Cash on Cash Return 37.61%
Loan to Cost 80%
Loan to ARV 45.5%
