PROJECT SUMMARY

PROJECT SUMMARY - FLIP

PROJECT SUMMARY - HOLD/RENT

PURCHASE/REHAB ASSUMPTIONS

PURCHASE/REHAB ASSUMPTIONS

Purchase Price

300,000.00

Purchase Price

300,000.00

Rehab Cost

7,000.00

Rehab Cost

7,000.00

1,500.00 Total Closing (not inc. Sale) and Holding Costs

1,500.00 Total Closing and Holding Costs

- Total Financing Costs

- Total Financing Costs

Projected Cost of Sale

17,500.00

Total Project Cost

308,500.00

Total Project Cost

308,500.00

Total Amount Financed

-

Total Amount Financed

-

Total Cash Committed

308,500.00

Total Cash Committed

308,500.00

RESULTS

350,000.00 Projected After-Repair Appraisal

Projected Resale Price

350,000.00

Loan at Completion of Project

-

Total Project Cost Basis

308,500.00

Lender Split of Profits

RESULTS

Flip Profit

24,000.00

308,500.00 Original Investment Tied up in Deal

ROI

7.78%

Sweat Equity at End of Rehab

41,500.00

Annualized ROI

46.68%

Monthly Cashflow (Pretax)

4,717.50

Cash-on-Cash Return (Annual)

18.4%

Breakdown of Financing Costs:

Breakdown of Financing Costs:

Origination/Discount Points

-

Origination/Discount Points

-

Other Closing Costs for Loan

-

Other Closing Costs for Loan

-

Interest on Original Loan

-

Interest on Original Loan

-

- Interest on Rehab Money

- Interest on Rehab Money

Total Cost of Financing -

Total -

Powered by www.rehabvaluator.com

COMPARABLE SALES REPORT

Property Address:

Presented by: 106 21St Avenue NE

Property City, State, ZIP:

CARL FOSTER Center Point, AL 35215

Bedrooms: 20  Baths: 10  Sq.Feet: 0  Built:

5C PROPERTIES LLC

Notes:

2058819551

cf33@bham.rr.com

5cpropertiesllc.com

Property Address Beds Baths SqFt

Sold

Built

Price

$/SqFt

Dist

Notes

1.

Average

Powered by www.rehabvaluator.com