Find it Fund it Farm it Calculator With Scenarios.xlsx

	A	B	C	D	E	F	H	I	J	K	L	N	O	P	Q	R
1	5000								Find It, Fund It, Fix It, Farm It or Flip It
2
3			This Is What Its Like When We Find It						This Is How We Buy It					This Is How We Rent or Sell It
4
5		Find It					Fund and Fix					Farm or Flip
6
7		Resell Price	$ 250,000				Resell	$ 250,000				Resell	$ 250,000
8		Price	$ 200,000				Price	$ 200,000				Fix up/Closing	$ -
9												Adj Resell	$ 250,000
10
11		Loans	Amount	%	Payment	Term	Loans	Amount	%	Payment	Term	Loans	Amount	%	Payment	Term
12		1st	$150,000	5.00%	$805	30	1st	$150,000	5.00%	$805	30	1st	$150,000	5.0%	$805	30
13		2nd	$0	0.00%	$0	30	2nd	$0	0.00%	$0	30	2nd	$0	0.0%	$0	30
14		3rd	$0	0.00%	$0	30	3rd	$0	0.00%	$0	15	3rd	$0	0.0%	$0	15
15							Seller Finance	$45,000	5.00%	$356	15	4th	$45,000	5.00%	$356	15
16					Total Payment							We Finance	$0	10.0%	$0	15
17
18		(-) Loans	$ 150,000		$ 805		(-) Loans	$ 195,000		$ 1,161		(-)Our Price	$ 200,000		$ 1,161
19		(=) Sellers Eqt	$ 50,000				(=) Sellers Eqt	$ 5,000				(=) Our Profit	$ 50,000
20
21							(-)Down	$ 5,000				(-)Buyers Down	$ 50,000
22							(=)Remaining	$ -				(=)Remaining	$ -
23
24		Rental Income			$ 1,500		Rental Income			$ 1,500		Rental Income			$ 2,000
25
26		(-) Taxes			$ 100		(-) Taxes			$ 100		(-) Taxes			$ 100
27		(-) Insurance			$ 25		(-) Insurance			$ 25		(-) Insurance			$ 25
28		(-) Maintance	20%		$ 300		(-) Maintance	20%		$ 300		(-) Maintance	20%		$ 400
29
30		Debt Service			$ 805		Debt Service			$ 1,161		Debt Service			$ 1,161
31
32		Net Income			$ 270		Net Income			$ (86)		Net Income			$ 314
33
34
35		You Can Change Anything in Yellow
36
37		Find It Scenario					Fund and Fix Scenario					Farm or Flip Scenario Scenario
38
39		Find a Property that is Worth $250,000					Offer to Buy the Property for $200,000					Farm it
40		You Can Buy it For $200,000
41							Start Making Payments on the First of $150,000					Increase the Monthly Rental Income to $2,000
42		There is A Loan for $150,000
43							Seller to Receive Payments of $45,000 for 15 Years					Keep It As A Rental
44		The Seller Has $50,000 In Equity
45							Come up with a $5,000 Down Payment					OR
46		Per Month
47		Rental Income of $1,500										Flip It
48		Taxes of $100
49		Insurance of $25										Sell for $250,000
50		Maintence 20% of Rental Income
51												Make $50,000
52		Debt Service = $805
53
54		Negative Cashflow of $270
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