Loan Amount : $157,200
Orlando, FL 32808
Purchase Price $189,000
Closing Costs & Insurance $5,561
Lender Fee $3,186
Loan Amount $151,200
Borrower Cash at Closing $46,592
Rehab Costs $50,000
Total Investment $245,691
Contract Sales Price $319,000
Closing Costs $15,950
Interest Expense $5,700
Total Investment Loan $103,421
Profit $57,359
Annualized ROI – Loan 133.53%
Annualized ROI – Cash 66.57%
Loan to Cost 80%
