Loan Amount : $87,000.00
3323 Rock Valley
Purchase Price $86,000.00
Closing Costs & Insurance $2,142.46
Lender Fee $2,175.00
Loan Amount $87,000.00
Borrower Cash at Closing $3,317.46
Rehab Costs $20,000.00
Total Investment $110,317.46
Contract Sales Price $130,000.00
Closing Costs $2,600.00
Interest Expense $2,686.42
Total Investment $110,317.46
Profit $14,396.12
Investor Investment $23,317.46
Annualized ROI 239.73%
Cash on Cash Return 50.67%
Loan to Value 101.16%
