ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Buy Rehab Rent Refinance Repeat
2
ARV $ 320,000.00
3
Purchase Price $ 150,000.00 Variables
4
Holding Time
Principal & Interest
5
Lender Fee $ 5,235.00 Hard Money Loan (75% of ARV) $ 240,000.00 Lender FeesTaxes
6
Closing Cost (2.5%) $ 3,750.00 Closing CostInsurance
7
Survey & Appraisal $ 1,000.00 Closing Cost and Lender Fees $ 11,985.00
Cost to Refinance
HOA
8
Additional Cost - Insurance and Taxes
$2,000
LH -Out of Pocket (Over 75% of ARV)
 0
9
Rehab $ 75,000.00 Total Cash to Close $ 11,985.00
10
Total Investment $ 236,985.00
11
12
REFINANCE INFOLegend For Net Profit
13
ARV $ 320,000.00 GreenGood Deal
14
Cost to Refinance $ 6,600.00 OrangeOk Deal
15
Holding (4%) $ 9,479.40 RedNo Deal
16
LTV (75%) $ 240,000.00
17
LTV (80%) $ 256,000.00
18
19
Cash in Deal/Cash Back (75% of ARV Refi)
 $ (13,064.40)
20
Cash in Deal/Cash Back (80% of ARV Refi)
 $ 2,935.60
21
22
Equity (75% of ARV) $ 80,000.00
23
Equity (80% of ARV) $ 64,000.00
24
25
Operating Cash Flow
26
Market Rent - $ 2,700.00
27
Interest Rate (Percent) 7
28
Term (Years)30
29
Principal & Interest (LVT 75%)$1,596.73
30
Taxes $ 100.00 Go to CAD to get the tax rate
31
Insurance $ 150.00
32
HOA $ -
33
Total Exp (mo) $ 1,846.73
34
35
The Shake Out
36
Cash Flow $ $ 853.27
37
NOI (Net Operating Income) $ 10,239.29
38
Market Value $ 320,000.00
39
ROI (Return on Investment)85.43%
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