Estimated After Repair Value(ARV)

$ 310,000.00

Estimated Cash to Close

$ 17,265.34

Relotz

PURCHASE PRICE
COST

$145,000.00

Relotz

DEVELOPER
COST

$225,000.00

Relotz

REHAB
COST

$80,000.00

Relotz

ACQUISITION
COST

$225,000.00

The terms below are issued from our acquisition and construction real estate lending sources. You must meet the basic credit and liquidity requirements to qualify for our build & flip program.

Total Loan Amount

$ 225,000.00

Loan Origination Fee

$ 4,340.00

Underwriting Fee

$ 945.00

Processing Fee

$ 500.00

Estimated Total Lender Fees Including Closing Cost

$ 17,265.34

Estimated Monthly Interest Only Payment

$ 2,137.75

Agent Commisions

$ 9,300.00

Carrying Cost: (# of Months)

$ 6,413.25

Total Seller Expense

$ 15,713.25

Estimated Net Profits

$ 29,660.91

Reslots Project Management Fee

$ 5,932.18

INVESTOR NET PROFIT (less all deduction)

$ 23,728.73


Minimum