Longwood Case Study - Vestavia Way

Loan Amount : $155,000.00
3535 Vestavia Way

Purchase Price$150,000.00
Closing Costs & Insurance$4,325.62
Lender Fee$3,400.00
Loan Amount$155,000.00
Borrower Cash at Closing$2,725.62
Rehab Costs-
Total Investment$157,725.62
Contract Sales Price$181,000.00
Closing Costs$9,050.00
Interest Expense$4,786.15
Total Investment$157,725.62
Profit$9,438.23
Investor Investment$2,725.62
Annualized ROI1344.59%
Cash on Cash Return%23.24%
Loan to Value%103.33%