Estimated After Repair Value(ARV)

$ 250,000.00

Estimated Cash to Close

$ -45,943.19

Relotz

PURCHASE PRICE
COST

$100,000.00

Relotz

DEVELOPER
COST

$120,000.00

Relotz

REHAB
COST

$20,000.00

Relotz

ACQUISITION
COST

$120,000.00

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

$ 120,000.00

Loan Origination Fee

$ 3,500.00

Underwriting Fee

$ 945.00

Processing Fee

$ 500.00

Estimated Total Lender Fees Including Closing Cost

$ -45,943.19

Estimated Monthly Interest Only Payment

$ 1,756.25

Agent Commisions

$ 7,500.00

Carrying Cost: (# of Months)

$ 5,268.75

Total Seller Expense

$ 12,768.75

Estimated Net Profits

$ 32,605.41

Reslots Project Management Fee

$ 6,521.08

INVESTOR NET PROFIT (less all deduction)

$ 26,084.33


Minimum