Loan Amount : $224,200.00
10004 Lola St, Tampa FL 33612
Purchase Price $199,000
Closing Costs & Insurance $7846
Lender Fee $4,484
Loan Amount $224,200
Borrower Cash at Closing $54,670
Rehab Costs $65,000
Total Investment $271,846
Contract Sales Price $315,000
Closing Costs $15,750
Interest Expense $10,849
Total Investment $271,846
Profit $27,404
Investor Investment $271,846
Annualized ROI 49.04%
Cash on Cash Return 23.44%
Loan to Cost 80%
Loan to ARV 71.17%
