Loan Amount : $213,150
7510 Gentian St, Orlando FL 32822
Purchase Price $304,500
Closing Costs & Insurance $8960
Lender Fee $5,878
Loan Amount $213,150
Borrower Cash at Closing $106,187
Rehab Costs $45,800
Total Investment $359,552
Contract Sales Price $425,000
Closing Costs $21,250
Interest Expense $6,380
Total Investment $359,552
Profit $44,198
Investor Investment $359,552
Annualized ROI 77.35%
Cash on Cash Return 47.23%
Loan to Cost 70%
Loan to ARV 50.15%
