Loan Amount : $65,000.00
7032 Watseka Ave
Purchase Price $75,500.00
Closing Costs & Insurance $4,271.13
Lender Fee $1,950.00
Loan Amount $65,000.00
Borrower Cash at Closing $16,721.13
Rehab Costs 30,000.00
Total Investment $111,721.13
Contract Sales Price $155,000.00
Closing Costs $7,750.00
Interest Expense $1,665.46
Total Investment $111,721.13
Profit $33,863.41
Investor Investment $46,721.13
Annualized ROI 339.17%
Cash on Cash Return 141.84%
Loan to Value 86.09%
