Beautiful brick home in popular Country Club sites! NEW 2017 ROOF, NEW PRIVACY FENCE. Don't miss this meticulously maintained home. BEAUTIFUL UPGRADES THROUGHOUT! Home offers custom gazebo and fire pit perfect for entertaining. Walk through the covered breezeway to make your way to the hang out space in the back shed that measures 24X12.
Exclusively Presented By:
Andre Little
Capital Group Private Investor Mortgage Funding, LLC
7208 W Sand Lake Road, Suite 305
Orlando
(888) 588-2254 x457
andre.little@capitalgroupbanking.com
https://CapitalGroupBanking.com
Powered by www.rehabvaluator.com
PROJECT SUMMARY
The Lexington
PROJECT SUMMARY - FLIP
PURCHASE/REHAB ASSUMPTIONS
Purchase Price
200,000.00
A
Rehab Cost
5,000.00
B
10,000.00
Total Closing (not inc. Sale) and Holding Costs
C
Total Financing Costs
-
D
Projected Cost of Sale
16,740.00
E
Total Project Cost
231,740.00
(A+B+C+D+E)
Total Amount Financed
-
F
Total Cash Committed
215,000.00
G
RESULTS
Projected Resale Price
279,000.00
H
Total Project Cost
231,740.00
I
Lender Split of Profits
-
J
Flip Profit
47,260.00
K=H-I-J
ROI
21.98%
K/G
Annualized ROI
65.94%
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
BUYER MARKETING SHEET (FLIP)
The Lexington
Property Address:
511 Woodlawn Dr
Presented by:
Property City, State, ZIP:
Lexington, NC 27292-4759
Andre Little
Bedrooms: 3 Baths: 3 Sq.Feet: 2676 Built: 1971
Capital Group Private Investor Mortgage
Beautiful brick home in popular Country Club sites! NEW 2017 ROOF, NEW PRIVACY FENCE.
Notes:
(888) 588-2254 x457
andre.little@capitalgroupbanking.com
https://CapitalGroupBanking.com
Beautiful brick home in popular Country Club sites! NEW 2017 ROOF, NEW PRIVACY FENCE. Don't miss this meticulously maintained home. BEAUTIFUL UPGRADES THROUGHOUT! Home offers custom gazebo and fire pit perfect for entertaining. Walk through the covered breezeway to
Project Description:
Additional Notes:
PURCHASE/REHAB ASSUMPTIONS
PROJECTED RESULTS
% of ARV
Projected Resale Price
279,000.00
279,000.00
After-Repair Value (ARV)
Total Project Cost Basis
231,740.00
200,000.00
Purchase Price (Offer Price)
71.68%
47,260.00
Flip Profit
Rehab Costs
5,000.00
1.79%
ROI
21.98%
Total Closing and Holding Costs
10,000.00
3.58%
Annualized ROI
65.94%
Total Financing Costs
0.00
0.00%
Projected Cost of Sale
16,740.00
6.00%
Timeline Assumptions
Total Project Cost Basis
231,740.00
83.06%
2 Months
Time to Complete Rehab
Total Amount Financed
0.00
Time to Complete Sale
2 Months
Total Cash Committed
215,000.00
Total Time
4 Months
Powered by www.rehabvaluator.com
CASH FLOW SUMMARY (FLIP)
The Lexington
Andre Little
511 Woodlawn Dr
Capital Group Private Investor Mortgage
Lexington, NC 27292-4759
(888) 588-2254 x457
Month
0
1
2
3
4
5
6
7
8
Purchase
(200,000)
Purchase Closing Costs
(8,500)
Orig/Disc Points and Loan Closing Costs
Holding Costs
(375)
(375)
(375)
(375)
Rehab Draws/Expenses
(2,500)
(2,500)
Interest (Paid or Accrued)
Total Cash Spent in Period
(208,500)
(2,875)
(2,875)
(375)
(375)
Cumulative Cost Basis
(208,500)
(211,375)
(214,250)
(214,625)
(215,000)
Sale Price
279,000
Selling Costs
(16,740)
Flip Profit to Investor (Pre-Tax)
47,260
Total Cash Committed
215,000
Return on Cash Investment (annualized)
65.94%
Powered by www.rehabvaluator.com
CASH FLOW TO LENDER (HOLD)
Andre Little
511 Woodlawn Dr
Capital Group Private Investor Mortgage
Lexington, NC 27292-4759
(888) 588-2254 x457
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:
-
0
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
Powered by www.rehabvaluator.com
COMPARABLE SALES REPORT
Property Address:
Presented by:
511 Woodlawn Dr
Property City, State, ZIP:
Andre Little
Lexington, NC 27292-4759
Bedrooms: 3 Baths: 3 Sq.Feet: 2676 Built: 1971
Capital Group Private Investor Mortgage Funding,
Notes:
Beautiful brick home in popular Country Club sites! NEW 2017 ROOF, NEW PRIVACY FENCE. Custom gazebo and fire pit.
