You are on page 1of 1

Property Address: 1234 Main St Anywhere Usa

Appraised Value $100,000.00

Purchase Price $30,000.00

Construction Cost $15,000.00

Title Closing Cost $500.00

Assignment Fee $4,000.00

Appraisal Fee $450.00

Insurance 180 Days $500.00 Price Sq Ft Cost Per Sqft


List Price $20,000.00 1758 $11.38
Points 5% $2,522.50 Offer Price $30,000.00 1758 $17.06
Acq. Price $52,972.50 1758 $30.13
Total Acquisition Cost $52,972.50 52.97% Acquisition LTV

Potential Rent Sqft Rent Per Sqft


Monthly Payment 12% $529.73 $950.00 1758 $0.54
6 Month Of Payments $3,178.35 $1,000.00 1758 $0.57

Total Holding Cost $56,150.85 56.15% 6 Month Holding Cost LTV

LTV 80.00% 85.00% 90.00% 95.00% 100.00%


Sales Price $80,000.00 $85,000.00 $90,000.00 $95,000.00 $100,000.00

Note Owed $52,972.50 $52,972.50 $52,972.50 $52,972.50 $52,972.50

Interest owed 6 Months $3,178.35 $3,178.35 $3,178.35 $3,178.35 $3,178.35

Closing Cost 6% $4,800.00 $5,100.00 $5,400.00 $5,700.00 $6,000.00

Commissions 0% $0.00 $0.00 $0.00 $0.00 $0.00

Gross $19,049.15 $23,749.15 $28,449.15 $33,149.15 $37,849.15


4% Contingency $2,118.90 $2,118.90 $2,118.90 $2,118.90 $2,118.90
Sales Price Sqft $45.51 $48.35 $51.19 $54.04 $56.88
Estimated Profit $16,930.25 $21,630.25 $26,330.25 $31,030.25 $35,730.25
Taxes Sq Footage Type/Zoning Bedrooms Bathrooms Est. Rent
$1,693.67 1758 Triplex 5 3 $950.00
All Assumptions are for Est. Payment Est. Property
Est. Insurance Est. Taxes Est. Cash Flow
90% Loan 10% Down (8%) Mgt (10%)
($660.39) $35.00 $141.14 $95.00 $18.47

You might also like