PROJECT SUMMARY
		PROJECT SUMMARY - FLIP
			PURCHASE/REHAB ASSUMPTIONS
			Purchase Price					75,000.00
			Rehab Cost					25,000.00
			1,400.00 Total Closing (not inc. Sale) and Holding Costs
			Total Financing Costs					-
			Projected Cost of Sale					7,450.00
			Total Project Cost					101,400.00
			Total Amount Financed					-
			Total Cash Committed					101,400.00
			RESULTS
			Projected Resale Price					149,000.00
			Total Project Cost						101,400.00
			Lender Split of Profits					-
			Flip Profit					40,150.00
			ROI					39.60%
			Annualized ROI					237.57%
			Breakdown of Financing Costs:
			Origination/Discount Points							-
			Other Closing Costs for Loan							-
			Interest on Original Loan							-
			Interest on Rehab Money							-
			Total Cost of Financing							-
	Powered by www.rehabvaluator.com

	COMPARABLE SALES REPORT
		Property Address:		Presented by: 536 20TH CT
		Property City, State, ZIP:				CARL FOSTER CENTER POINT, ALABAMA 35215
		Bedrooms: 4  Baths: 2  Sq.Feet: 1558  Built: 1972														5C PROPERTIES LLC
		Notes: FIRST ONE TO THE DEAL GETS A 5 DAY INSPECTION AND 28 DAYS TO CLOSE!!!														2058819551
																cf33@bham.rr.com
																5cpropertiesllc.com
	Property Address Beds Baths SqFt										Sold	Built					Price		$/SqFt		Dist	Notes
	1.		317 GINGER DR CENTER POINT AL				3	2	1,600	3/2/2018				156,574 98
	2.		312 GINGER DR CENTER POINT AL				4	2	1,617	4/3/2018				137,000 85
	3.		1801 NW 4TH ST CENTER POINT AL 35215				3	2	1,295	ACTIVE				144,900 112
	4.		927 Rich Rd BIRMINGHAM AL				3	2	1,608	12/12/2017				173,340 108
	5.		551 Karey Dr CENTER POINT AL				4	3	2,485	07/19/2017				139,900 56
	6.		1814 Reed Rd NE CENTER POINT AL				3	2	1,468	12/12/2017				147,619 101
	7.		1831 Mara Dr CENTER POINT AL				3	2	1,512	12/12/2017				149,855 99
	8.		COMP AVERAGE											149,884
	Average
	Powered by www.rehabvaluator.com