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% |