Loan Amount : $80,000.00
4918 Anzio
| Purchase Price | $88,000.00 |
| Closing Costs & Insurance | $3,518.26 |
| Lender Fee | $2,200.00 |
| Loan Amount | $80,000.00 |
| Borrower Cash at Closing | $13,718.26 |
| Rehab Costs | 25,000 |
| Total Investment | $118,718.26 |
| Contract Sales Price | $155,000.00 |
| Closing Costs | $7,750.00 |
| Interest Expense | $1,419.09 |
| Total Investment | $118,718.26 |
| Profit | $27,112.65 |
| Investor Investment | $38,718.26 |
| Annualized ROI | 473.32% |
| Cash on Cash Return% | 154.37% |
| Loan to Value% | 90.91% |