Scribd Logo
Hochladen

Willkommen bei Scribd!

  • Buy Fix&sell

    Hochgeladen von

    Ariel Shapira
    20 Ansichten1 Seite
    This document contains information about a real estate investment property including purchase costs, loan details, projected holding costs, and potential return on investment. The total purchase price is $70,000 with $42,500 budgeted for rehab costs. The projected holding period is 10 months, during which construction will take 4 months, selling time is estimated at 3 months, and total holding costs are projected to be $119,973. The potential resale price is estimated at $162,000, which could yield a profit of $32,307.

    Originalbeschreibung:

    Originaltitel

    BUY_FIX&SELL

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Verfügbare Formate

    XLS, PDF, TXT oder online auf Scribd lesen

    Stufen Sie dieses Dokument als nützlich ein?

    Sind diese Inhalte unangemessen?

    Dieses Dokument melden
    This document contains information about a real estate investment property including purchase costs, loan details, projected holding costs, and potential return on investment. The total purchase price is $70,000 with $42,500 budgeted for rehab costs. The projected holding period is 10 months, during which construction will take 4 months, selling time is estimated at 3 months, and total holding costs are projected to be $119,973. The potential resale price is estimated at $162,000, which could yield a profit of $32,307.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Als XLS, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    20 Ansichten1 Seite

    Buy Fix&sell

    Hochgeladen von

    Ariel Shapira
    This document contains information about a real estate investment property including purchase costs, loan details, projected holding costs, and potential return on investment. The total purchase price is $70,000 with $42,500 budgeted for rehab costs. The projected holding period is 10 months, during which construction will take 4 months, selling time is estimated at 3 months, and total holding costs are projected to be $119,973. The potential resale price is estimated at $162,000, which could yield a profit of $32,307.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Als XLS, PDF, TXT herunterladen oder online auf Scribd lesen
    Markieren Sie unangemessene Inhalte
    von 1

    Enter Address Here

    Input Parameters Loan Info Purchase Cost


    Loan Amount $0 Total Purchase Price $ 70,000 Points (%) 3%
    Purchase Cost $75,950 Down Payment (%) 100% Points ($) $ -
    Rehab Costs $42,500 Down Payment ($) $ 70,000 Escrow
    Management Fee $0 /month Inspection $ 350
    Construction Time 4 months First Construction Appraisal $ -
    Selling Time 3 months Rate 6.00% 8.00% per annum
    Total Holding Time 7 months Duration 30 30 years Buyer Prim $ 5,600
    Total Holding Time 10 months Duration 30 30 years

    Project Duration

    Totals 1 2 3 4 5 6 7 8 9 10 11 12
    Construction Cost $ 42,500 $ 10,625 $ 10,625 $ 10,625 $ 10,625 $ - $ - $ - $ - $ - $ - $ - $ -
    Management Fee $ - $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
    Construction Loan $ 10,625 $ 21,250 $ 31,875 $ 42,500 $ 42,500 $ 42,500 $ 42,500 $ - $ - $ - $ - $ -
    Payment on First $ - $0.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
    Payment on Const. $ 1,403 $ 78 $ 156 $ 234 $ 312 $ 312 $ 312 $ 312 $ - $ - $ - $ - $ -
    Insurance $ 20 $ 20 $ 20 $ 20 $ 20 $ 20 $ 20 $ - $ - $ - $ - $ -
    Monthly Cost $ 1,523 $ 98 $ 176 $ 254 $ 332 $ 332 $ 332 $ 332 $ - $ - $ - $ - $ -

    Debt Service $ 1,403


    Total Out of Pocket $ 77,353
    Return On Investment
    Total Holding Costs $119,973 Total 41.77%
    Resale Costs $9,720 Monthly 5.97%
    Resale Price $162,000
    Profit $32,307
    BreakEven $129,693

    41032429.xls Cost Analysis 12/07/2021

    Das könnte Ihnen auch gefallen