2954 Blendwel Rd Richmond VA

	B	C	D	E	F	G
1
2		Property Cost Evaluation sheet
3
4	Instructions: Fill in Red Cells, Do Not Touch Green and Blue Cells
5
6	Property Address	2954 Blendwel Rd Richmond VA
7
8	Details Beds/Baths/SQFT/AGE	3 bd2 ba960 sqft
9	Current Condition of the property:	needs work probably everything
10
11	County Assessment	116,000
12	Zillow	207,000
13	REALIST REALAVM
14	NARPR AVM	175,000
15	InvestorFuse
16	Comp 1	233,000	Address	2901 Hey Rd	Condition	perfect, renovated
17	Comp 2	259,000	Address	2718 Stacie Rd	Condition	perfect, renovated
18	Comp 3	240,000	Address	5507 Hull Street Rd, Richmond, VA 23224	Condition	perfect, renovated
19	Comp 4		Address		Condition
20	Comp 5		Address		Condition
21
22	Renovated Estimate Value	244000	Investor Value	170800
23
24	Market Correction Factor 10%	24400
25				Closing Costs:
26	Rehab Cost Estimate:	30000		Agent Fees	6%
27				Closing Fees	2%
28	Maximum Cash Offer	116400		Repairs	4%
29					12%
30	Actual Offer:	120,000			29280
31
32	Actual Offer V Max Offer	-$3,600.00		Interest APR	15%
33				6 months	12810
34	Expected Profit from Retail Sale:	55510		12 months	25620
35
36	Monthly ROI: 6 Months Typical Duration	9251.666667
37
38
39	Name of Creator:
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