|
|
|
|
|
|
|
|
|
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 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 |
|
|
|
|
|
|
|
|
|