FixNFlip
504 Freeman St.
Raleigh, NC 27601

Economic Breakdown

Interest 11.00%
Origination Fee 3.00%
LTC 90.00%
Purchase Price $63,000.00
Rehab Budget $151,445.00
Lender Fee $3,447.12
Down Payment $43,089.00
Loan Amount $175,803.12
Appraised Value $279,000.00
Sales Price $349,900.00
6% Realtor Fee – $20,994.00
Down Payment – $43,089.00
Loan Amount – $175,803.12
Origination Fee – $3,447.12
6-Months Interest – $10,285.20
PROFIT: $96,281.56
ROI: 169%