Loan Amount : $220,000
5446 Cedar lane, Orlando, FL 32811
Purchase Price $205,000
Closing Costs & Insurance $6032
Lender Fee $4940
Loan Amount $220,000
Borrower Cash at Closing $52,665
Rehab Costs $56,420
Total Investment $267,629
Contract Sales Price $341,000
Closing Costs $17,050
Interest Expense $7625
Total Investment $267,629
Profit $56,321
Investor Investment $267,629
Annualized ROI – Loan 234.69%
Annualized ROI – Cash 69.83%
Loan to Cost 80%
