Loan Amount : $192,800
5819 Bamboo Dr, Orlando FL 32807
Purchase Price $193,500
Closing Costs & Insurance $5805
Lender Fee $2892
Loan Amount $192,800
Borrower Cash at Closing $49,761
Rehab Costs $38,000
Total Investment $239,129
Contract Sales Price $349,900
Closing Costs $17,495
Interest Expense $9,983
Total Investment $239,129
Profit Loan $79,861
Profit Cash $83,293
Annualized ROI – Loan 349%
Annualized ROI – Cash % 16%
Loan to Cost 80%
Loan to ARV 55%
