FixNFlip
2699 Endicott Rd.
Shaker Heights, OH 44120

Economic Breakdown

Purchase Price $142,622.69
Rehab Budget $219,820.00
Lender Fee $11,630.17
Closing Costs $1,000
Insurance Costs $1,000
Cash at Closing $69,934.15
Loan Amount $302,384.32
Contract Sales Price $815,000.00
6% Realtor Fee – $48,900.00
Down Payment – $69,934.15
Loan Amount – $302,384.32
7-Months Interest – $21,166.88
PROFIT: $372,614.65
ROI: 409%