PROJECT SUMMARY

PROJECT SUMMARY - FLIP

PROJECT SUMMARY - HOLD/RENT

PURCHASE/REHAB ASSUMPTIONS

PURCHASE/REHAB ASSUMPTIONS

Purchase Price

38,500.00

Purchase Price

38,500.00

Rehab Cost

20,000.00

Rehab Cost

20,000.00

1,700.00 Total Closing (not inc. Sale) and Holding Costs

1,700.00 Total Closing (not inc. Refi) and Holding Costs

- Total Financing Costs

- Total Financing Costs

Projected Cost of Sale

4,495.00

Total Project Cost

60,200.00

Total Project Cost

60,200.00

Total Amount Financed

-

Total Amount Financed

-

Total Cash Committed

60,200.00

Total Cash Committed

60,200.00

NEW LOAN ASSUMPTIONS

RESULTS

89,900.00 Projected After-Repair Appraisal

Projected Resale Price

89,900.00

New Loan Amount

76,415.00

Total Project Cost Basis

60,200.00

Closing Costs on New Loan

-

Lender Split of Profits

Flip Profit

25,205.00

RESULTS

ROI

41.87%

Cash-Out at Refi

76,415.00

Annualized ROI

125.61%

Lender Split of Cash-Out Profit

Profit at Refi

16,215.00

80.81% ROI on Downpayment/Cash Invested (Annualized)

- Original Investment Tied up in Deal after Refi

Equity Left in the Deal after Refi

13,485.00

Monthly Cashflow (Pretax)

313.79

Cash-on-Cash Return (Annual)

infinite

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: 508 15TH COURT NORTHWEST
		Property City, State, ZIP:				CARL FOSTER CENTER POINT, ALABAMA 35215
		Bedrooms: 3  Baths: 2  Sq.Feet: 1550  Built: 1973														5C PROPERTIES LLC
		Notes: GOOD FLIP OR HOLD														2058819551
																cf33@bham.rr.com
																5cpropertiesllc.com
	Property Address Beds Baths SqFt										Sold	Built					Price		$/SqFt		Dist	Notes
	1.		1188 Dogwood Ln Birmingham AL				3	2	1,476	08/22/2017				91,000								FOR RENT AT 950
	2.		704 Forest View Trl Center Point AL				3	3	1,550	09/25/2017				90,000								SOLD
	3.		408 Wedgeworth Rd Birmingham AL				3	1	1,086	09/12/2017				81,000								RENTED $900
	4.		421 Wedgeworth Rd Birmingham AL				3	1	1,092	03/17/2017				82,900								FOR RENT $885
	5.		532 16th Ave NW Center Point AL				3	2	1,103	09/20/2017				105,000								SOLD
	6.													89,900
	Average
	Powered by www.rehabvaluator.com