Loan Amount : $120,000
Orlando, FL 32810
Purchase Price $150,000
Closing Costs & Insurance $4,414
Lender Fee $2,640
Loan Amount $120,000
Borrower Cash at Closing $38,103
Rehab Costs $46,750
Total Investment Loan $94,475
Contract Sales Price $265,000
Closing Costs $13,250
Interest Expense $7,848
Profit $48,811
Investor Investment $202,939
Annualized ROI – Loan 66.36%
Annualized ROI – Cash 40.46%
Loan to Cost 80%