RECFH Deal-Analyzer 1.0

	B	C	E	G	H	I	J
1	RECFH Deal Information
6
7	PROPERTY DETAILS			PROJECT DETAILS
8	Property Address:	1423 Anvil Drive		Date:	Thursday, October 17, 2019
9	Bed:	4		Occupied:	N
10	Bath:	2 1/2		Evaluator:	Tiki Williams
11	Total Sqft:	3,024		Closing Date:	November 30, 2019
12	Number of Units:	1		Exit Strategy:	Traditional Sale
13
14	PROPERTY DESCRIPTION
15	This is a 3 bed house located in a great area of the Houston market. Perfect for the first time home buyer. Needs some minor renovations with a majority of the work in the small kitchen.
16
17
18
19
20	DEAL FACTORS		FINANCING COSTS			BUYING COSTS
21	After Repair Value:	$220,000	First Mortgage / Lien Amount	90%		Title Insurance / Search Costs	0.25%
22	"As Is" Value:	$110,000	First Mortgage Points	3		Miscellaneous Buying Costs	$2,000.00
23	Purchase Price (75% of ARV):	$111,000	First Mortgage Interest	10.00%		Escrow / Attorney Fees	$500.00
24	Estimated Repair Costs:	$63,000
25	Hold Time (months):	6	Second Mortgage / Lien Amount	0%		SELLING COSTS
26	Property Taxes (annually):	$2,520	Second Mortgage Points	0		Realtor Fees	4.5%
27	Insurance (annually):	$900	Second Mortgage Interest	0.00%		Transfer & Conveyance Fees	0.12%
28	HOA & Condo Fees (monthly):	$30				Miscellaneous Selling Costs	$0.00
29	Gas (monthly):	$100	Misc. Mortgage / Lien Amount	0%		Staging Costs	$0.00
30	Water (monthly):	$25	Misc. Mortgage Points	0		Escrow / Attorney Fees	$500.00
31	Electricity (monthly):	$75	Misc. Mortgage Interest	0.00%		Selling Recording Fees	$350.00
32	Other Utilities (monthly):	$0	Miscellaneous Financing Costs			Home Warranty	$500.00
33	Miscellaneous Holding Costs:	$0				Marketing Costs	$500.00
34
35
36
37
38	How to use the Deal Analyzer
39	To use the Deal Analyzer, enter all your numbers into this "Deal Information" tab. Formulas will auto-popluate and automatically calculate your results on the "Deal Analyzer for Flips" tab. White cells are editable cells. Light Gray cells are locked formulas. Dark Gray are labels.
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104