Orlando Case Study - Watseka Ave

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 Costs30,000.00
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 ROI339.17%
Cash on Cash Return%141.84%
Loan to Value%86.09%