Property Address: 1234 Main St Anywhere Usa Appraised Value $100,000.00 Purchase Price $30,000.00 Construction Cost
Views 159 Downloads 0 File size 58KB
Property Address: 1234 Main St Anywhere Usa
Appraised Value
$100,000.00
Purchase Price
$30,000.00
Construction Cost
$15,000.00
Title Closing Cost
$500.00
Assignment Fee
$4,000.00
Appraisal Fee
$450.00
Insurance 180 Days
$500.00
Total Acquisition Cost
$52,972.50
Price List Price $20,000.00 Offer Price $30,000.00 Acq. Price $52,972.50 52.97% Acquisition LTV
Monthly Payment 12% 6 Month Of Payments
$529.73 $3,178.35
Potential Rent $950.00 $1,000.00
Points 5%
$2,522.50
Sq Ft 1758 1758 1758
Sqft 1758 1758
Cost Per Sqft $11.38 $17.06 $30.13
Rent Per Sqft $0.54 $0.57
Total Holding Cost
$56,150.85
LTV Sales Price
80.00% $80,000.00
85.00% $85,000.00
90.00% $90,000.00
95.00% $95,000.00
100.00% $100,000.00
Note Owed
$52,972.50
$52,972.50
$52,972.50
$52,972.50
$52,972.50
Interest owed 6 Months
$3,178.35
$3,178.35
$3,178.35
$3,178.35
$3,178.35
Closing Cost 6%
$4,800.00
$5,100.00
$5,400.00
$5,700.00
$6,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$19,049.15 $23,749.15 $2,118.90 $2,118.90 $45.51 $48.35 $16,930.25 $21,630.25 Sq Footage Type/Zoning 1758 Triplex Est. Payment Est. Insurance (8%) ($660.39) $35.00
$28,449.15 $2,118.90 $51.19 $26,330.25 Bedrooms 5
Commissions 0% Gross 4% Contingency Sales Price Sqft Estimated Profit Taxes $1,693.67 All Assumptions are for 90% Loan 10% Down
56.15% 6 Month Holding Cost LTV
Est. Taxes $141.14
$33,149.15 $37,849.15 $2,118.90 $2,118.90 $54.04 $56.88 $31,030.25 $35,730.25 Bathrooms Est. Rent 3 $950.00 Est. Property Est. Cash Flow Mgt (10%) $95.00 $18.47