|
|
|
|
|
|
|
|
|
Price- $77K |
|
|
|
7812 Meadowlark Dr, Godfrey, IL 62035 |
|
|
|
Godfrey, IL 62035 |
|
|
|
|
|
|
|
3 Bed 1.5 Bath 1700 Sq. Ft. Spacious Detached 3 Car Garage that can be turned into a hobby room!! |
|
|
|
Exclusively Presented By: |
|
|
|
Darion D Robinson-Bey & Carla Lowman |
|
|
|
FLIGHT REPUBLIC LLC & LIFE TREE INVESTMENTS |
|
|
|
|
|
|
|
ST.LOUIS |
|
|
|
6364816846 |
|
|
|
flightrepublicllc@gmail.com |
|
|
|
www.flightrepublicproperties.com & www.lifetree178.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW SUMMARY (HOLD) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Godfrey Home |
Darion D Robinson-Bey & Carla Lowman |
|
|
|
|
7812 Meadowlark Dr, Godfrey, IL 62035 |
FLIGHT REPUBLIC LLC & LIFE TREE |
|
|
|
|
Godfrey, IL 62035 |
6364816846 |
|
|
|
|
Month |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
|
Purchase |
(100,000) |
|
|
Closing Costs |
(1,500) |
|
|
|
|
Orig/Disc Points and Loan Closing Costs |
|
|
|
|
|
|
|
|
|
|
|
|
Holding Costs |
|
(375) |
(375) |
(375) |
(375) |
|
|
|
|
|
|
Rehab Draws/Expenses |
(500) |
|
|
|
|
|
|
|
|
|
|
Interest (Paid or Accrued) |
|
0 |
0 |
0 |
0 |
|
|
|
|
|
|
Total Cash Spent in Period |
(102,000) |
(375) |
(375) |
(375) |
(375) |
|
|
|
|
|
|
Cumulative Financed |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
Cumulative Cost Basis |
(102,000) |
(102,375) |
(102,750) |
(103,125) |
(103,500) |
|
|
|
|
|
|
|
|
|
Refinance: New Loan Amount |
|
85,000 |
|
|
Closing Costs on New Loan |
|
(2,550) |
|
|
PayOff Existing Loan |
|
0 |
|
|
Cash Out at Refi |
|
82,450 |
|
|
|
|
|
Profit to Investor at Refi |
|
0 |
|
|
Return on Cash Investment |
|
0.00% |
|
|
Cash Tied up in Deal |
|
|
|
|
21,050 |
|
|
|
|
|
|
Equity Left in Deal |
|
|
|
|
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW TO LENDER (HOLD) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Darion D Robinson-Bey & Carla Lowman |
|
|
|
|
7812 Meadowlark Dr, Godfrey, IL 62035 |
FLIGHT REPUBLIC LLC & LIFE TREE INVESTMENTS |
|
|
|
|
Godfrey, IL 62035 |
6364816846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Points Offered to Lender: |
3.00% |
|
Total Interest Income: |
- |
|
|
Interest Rate Offered to Lender: |
10.00% |
|
Points, Fees: |
- |
|
|
|
|
|
Total Amount Funded By Lender: |
0 |
|
Total: |
- |
|
|
|
|
Total Loan Amount (inc deferred): |
|
|
|
|
|
|
|
|
Cash-on-Cash Return (annual): |
|
|
|
|
|
IRR (annualized): |
|
|
|
|
Month |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
|
Purchase |
0 |
|
|
Purchase Closing Costs Funded |
|
|
|
Holding Costs Funded |
|
|
|
|
|
|
|
|
|
|
|
Origination/Discount Points |
|
|
|
|
|
|
|
|
|
|
|
Rehab Draws |
|
|
|
|
|
|
|
|
|
|
|
Interest on Loan (Paid) |
|
|
|
|
|
|
|
|
|
|
|
Interest on Loan (Deferred) |
|
|
|
|
|
|
|
|
|
|
|
Interest on Draws (Paid) |
|
|
|
|
|
|
|
|
|
|
|
Interest on Draws (Deferred) |
|
|
|
|
|
|
|
|
|
|
|
Total Loan Balance |
|
|
|
|
|
|
|
|
|
|
|
Payback of the Loan |
|
|
|
|
0 |
|
|
|
|
|
|
|
Cashflows Out |
|
|
|
|
|
|
|
|
|
|
|
Cashflows In |
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPARABLE SALES REPORT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Address: |
|
|
7812 Meadowlark Dr, Godfrey, IL 62035 |
|
|
|
|
|
|
Property City, State, ZIP: |
|
|
|
|
Darion D Robinson-Bey & Carla Lowman |
|
|
|
|
|
Bedrooms: 3 Baths: 1,5 Sq.Feet: 1700 Built: 1963 |
|
FLIGHT REPUBLIC LLC & LIFE TREE INVESTMENTS |
|
|
|
|
|
6364816846 |
|
|
|
|
flightrepublicllc@gmail.com |
|
|
|
|
www.flightrepublicproperties.com & www. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dist |
|
Notes |
|
|
|
|
|
|
|
|
106,000 |
|
|
|
|
|
79,500 |
|
|
|
|
|
108,000 |
|
|
|
|
|
78,000 |
|
|
|
|
|
115,000 |
|
|
|
|
|
|
|
|
|