ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Scenario1st lien position on a fix and flip property
2
Security1st lien, PG
3
Timeline (months)6
4
5
Return Summary
6
Invested Amount$247,000
7
Total Deal Return$16,055 13.00%
8
9
Investor Return$12,350 10.00%
10
Monthly Payment$2,058.33
11
Monthly Payment - Total$12,350.00
12
13
Aces Capital*$3,705.00 3.00%
14
Monthly Payment$617.50
15
16
*This accounts for the work Aces does to identify and underwrite the deal, vet the borrower, manage the paperwork, and manage the deal until the term is complete.
17
18
19
20
21
Summary Loan Details
22
Loan Amount$247,000
23
Interest Rate10%
24
Monthly Interest$2,058
25
Total Loan Interest$12,350
26
As-Is Value$323,000
27
Purchase Price (If Applicable)$255,000
28
Rehab Amount$20,000
29
ARV$345,000
30
Term6
31
32
33
34
35
36
37
38
39
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