Holiday Case Study - Rock Valley

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 ROI239.73%
Cash on Cash Return%50.67%
Loan to Value%101.16%