Loan Amount : $120,000.00
1497 Sackett
Purchase Price $111,250.00
Closing Costs & Insurance $14,380.00
Lender Fee $2,400.00
Loan Amount $120,000.00
Borrower Cash at Closing $8.030.07
Rehab Costs $25,000.00
Total Investment $153,030.07
Contract Sales Price 195,000.00
Closing Costs $9,750.00
Interest Expense $4,142.56
Total Investment $153,030.07
Profit $28,077.37
Investor Investment $33,030.07
Annualized ROI 319.87%
Cash on Cash Return 69.04%
Loan to Value 107.87%
