Maximum Allowable Offer
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Please enjoy the spreadsheet used by Win Win Financial Solutions to evaluate rehab and resell opportunities. Nothing in this spreadsheet guarantees an offer or a deal. The calculations are not certified nor are the results guaranteed. To seek an official offer, please call 317.777.0767 or email BradReed@WinWinFinancialSolutions.com
2
3
4
You may ONLY change the numbers in the Yellow Boxes
5
Maximum Allowable Offer = $42,996.75MAO must be less than Est Purchase Price in B12Cash Needed To Close$12,582
6
7
Risk Tolerance = $3,997Down Pymt$5,650
8
Risk Tolerance / Mo =$666HML Pts$4,562
9
Total Costs (before gap costs) =
$166,003.25Aq Close Cost$1,120
10
ARV$170,000Raw NumbersInsurance$900DOM
11
Rehab Cost+Buffer$80,000$80,000Utilities$300
12
Est Purchase Price$56,000$56,000HOA per Mo$50Rating3
13
Down Paymt$5,650$5,650
14
Min Risk Tolerance %age10$17,000Cash Need Before Sale$84,771Sq Ft1600
15
Sell Close Cost %1.5$2,550
Rehab Cost / sqft
50
16
Realtor %age6$10,200Utilities$1,500
Total Rehab Cost
80000
17
# of Months Held60Interest$3,021
18
Annual Taxes$1,500$750Rehab + Buffer$80,000
*Might need to include cost of marketing / staging / etc.
19
Insurance$900$900HOA $250
20
Utilities per Mo$300$1,800
Need to fix this...
21
HOA per Mo$50$300Cash Received At Close$26,150
22
HML Pts3.5$4,562
23
HML Int %age12$7,821Sale Price$170,000
24
Aq Close Cost %2$1,120
Sale Close Costs
$2,550
25
Realtor %age$10,200
26
HML Borrowed = $130,350Property Taxes$750
27
Total Cash Needed = $22,153Pay Back Loans$130,350
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
Loading...