Calculator - Lease Option Offers
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
OPTION 1 - Cash OfferOPTION 2 - Sandwich Lease Option (Perfect Tenant Program)OPTION 3 - Lease Option Assignment
2
After Repair Value$125,000Market Rent$997Price Seller Wants$125,000
3
Discount (% of ARV)70%Min Monthly Gross Cash Flow (25%)$249Market Rent$997Zillow$657,574.00
4
Square Footage900Min % Equity15%Min Term (years) 2 eppraisal$692,000.00
5
Repairs (price per square foot) *$3Min Gross Equity$18,750Option Consideration to Seller$100Redfin
6
Total Estimated Repairs$2,700Number of Years5PropStream$612,753.00
7
Wholesale Fee$10,000A-B Option Consideration$1,000Realtor
8
A-B Purchase Price / Offer$74,800Repairs$2,700Realquest$676,000.00
9
A-B Option Price$103,550Average$659,581.75
10
A-B Rent$748Median$666,787.00
17
18
OPTION 1 - Cash OfferOPTION 2 - Sandwich Lease Option (Perfect Tenant Program)OPTION 3 - Lease Option Assignment
19
Purchase Price (all cash)$74,800Option Price$103,550Option Price$125,000
20
Lease Option Rent To Seller$748Lease Option Rent To Seller$997
21
Option Deposit$1,000Option Deposit$10
22
Number of Years5Number of Years 2
23
24
25
26
27
*** NOTE 1: These calculations are only approximations, designed to give the seller various options on how you might be able to buy their house. You must do your own due diligence and check comparables.
28
29
30
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
101
102
103
104
105
106
Loading...