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$126,500Market Rent$1,050Price Seller Wants$120,000Realtor$114,500.00
3
Discount (% of ARV)70%Min Monthly Gross Cash Flow (25%)$263Market Rent$1,050Zillow$129,014.00
4
Square Footage1,632Min % Equity15%Min Term (years) 2 eppraisal$139,866.00
5
Repairs (price per square foot) *$10Min Gross Equity$18,975Option Consideration to Seller$100Redfin$168,383.00
6
Total Estimated Repairs$16,320Number of Years5PropStream$97,234.00
7
Wholesale Fee$10,000A-B Option Consideration$1,000Realquest$124,000.00
8
A-B Purchase Price / Offer$62,230Repairs$16,320Average$128,832.83
9
A-B Option Price$91,205Median$126,507.00
10
A-B Rent$788
17
18
OPTION 1 - Cash OfferOPTION 2 - Sandwich Lease Option (Perfect Tenant Program)OPTION 3 - Lease Option Assignment
19
Purchase Price (all cash)$62,230Option Price$91,205Option Price$120,000
20
Lease Option Rent To Seller$788Lease Option Rent To Seller$1,050
21
Option Deposit$1,000Option Deposit$100
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...