Loan Amount : $142,000
Orlando, FL 32808
Purchase Price $177,500
Closing Costs & Insurance $5,067
Lender Fee $3,025
Loan Amount $142,000
Borrower Cash at Closing $44,662
Rehab Costs $66,000
Total Investment Loan $123,577
Contract Sales Price $314,000
Closing Costs $15,700
Interest Expense $11,041
Profit $47,859
Investor Investment $250,441
Annualized ROI – Loan 37.46%
Annualized ROI – Cash 27.04%
Loan to Cost 80%
