FixNFlip
1054 Hill St SE
Atlanta, GA 30315

Economic Breakdown

Interest 7.99%
Origination Fee 1.50%
LTC 90.00%
Purchase Price $202,500.00
Rehab Budget $89,500.00
Lender Fee $3,942.00
Down Payment $29,000.00
Loan Amount $262,800.00
Appraised Value $399,000.00
Sales Price $450,105.00
6% Realtor Fee – $27,006.30
Down Payment – $29,200.00
Loan Amount – $262,800.00
Origination Fee – $3,942.00
8-Months Interest – $11,021.12
PROFIT: $116,135.58
ROI: 263%