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 ROI 1344.59%
Cash on Cash Return% 23.24%
Loan to Value% 103.33%
