TDHO-Rehab Estimator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABB
1
Property Address:NotesYARV
2
Total Square Footage:2,100# of Units:1Occupied? (Y/N)N
Purchase+Rehab
3
Evaluator Name: Date:9/12//2019NPurchase Price
4
Property Description:
5
6
7
Property Values & Pricing Holding Costs (Monthly)AnnuallyMonthly
8
After Repair Value$250,000Property Taxes$1,200$100
9
Current "As Is" Value$230,000HOA & Condo Fees$0
10
Estimated Repair Costs$27,000Insurance Costs$1,750$146
11
Purchase Price$125,000Utility Costs (Expandable)$200
12
Gas$75
13
Water$75
14
Electricity$50
15
Other$0
16
Estimated Hold Time (months)6Miscellaneous Holding Costs$0
17
Purchase & Repair Costs:$152,000Total Monthly Holding Costs:$446
18
Financing CostsARV Buying Transaction CostsPerc. Of PurchTotal
19
First Mortgage / Lien Amount65%$162,500Escrow / Attorney Fees $900
20
First Mortgage Points2$3,250Title Insurance / Search Costs0.25%$813
21
First Mortgage Interest12.00%$9,750Miscellaneous Buying Costs$0
22
First Mortgage Monthly Interest Only Payment$1,625Total Buying Transaction Costs:$1,713
23
Second Mortgage / Lien Amount20%$50,000 Selling Transaction CostsPerc. Of ARVTotal
24
Second Mortgage Points2$1,000Escrow / Attorney Fees $900
25
Second Mortgage Interest12.00%$3,000Selling Recording Fees$500
26
Second Mortgage Monthly Interest Only Payment$500Realtor Fees3.00%$7,500
27
Misc. Mortgage / Lien Amount0%$0Transfer & Conveyance Fees0.12%$300
28
Misc. Mortgage Points2$0Home Warranty$500
29
Misc. Mortgage Interest12.00%$0Staging Costs$0
30
Misc. Mortgage Monthly Interest Only Payment$0Marketing Costs$500
31
Miscellaneous Financing Costs$0Miscellaneous Selling Costs$0
32
Total Financing Costs:$17,000Total Selling Transaction Costs:$10,200
33
Estimated Net Profit and ROI Snapshot
34
Estimated NET PROFIT$66,413
Total Costs Return on Investment (ROI)
36.17%
35
Purchase & Deal AnalysisPotential Return & Profit Analysis
36
After Repair Value $250,000Assumes Sale is on or before #VALUE!
37
Purchase Price$125,000
Purchase + Repair Estimate Cost Per Sq. Ft
$72.38
38
Estimated Repair Costs$27,000Down Payment Required at Closing-$81,538
39
Total Financing Costs$17,000My Committed Capital-$51,363
40
Total Holding Costs$2,675My Annualized Cash on Cash Return-258.60%
41
Total Buying Transaction Costs$1,713
Total Annualized Cash on Cash Return
72.35%
42
Total Selling Transaction Costs$10,200
Purchase + Rehab Return on Investment (ROI)
43.69%
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
Loading...