Sample Transactions
123 North Street, City Grove, CA, 98765
- Assumes a holding time of 6 months
- Assumes a Sales Price of $240,000
- Assumes an Equity Price of $$165,000
General Property Information
- Square Footage:
- N/A sq. ft.
- Bedrooms:
- 2
- Bathrooms:
- 1.5
- Year Built:
- N/A
- Lot Size:
- N/A
- Occupied/Vacant:
- N/A
- Stories:
- N/A
Acquisition Costs
- Purchase Price:
- $135,000
- Closing Costs:
- $0
Construction Budget
- Rehab Existing Structure:
- $N/A
- New Structure:
- $30,000
Estimated Carrying Costs
- Estimated Time Held:
- N/A
- Utilities:
- $400
- Property Taxes:
- $N/A
- Interest Rate:
- N/A
- Monthly Maintenance:
- $300
- Management Fee:
- $N/A
- Lease Up Fee:
- $N/A
Selling Information
- Misc. Closing Costs (Escrow/Title/etc.):
- $4,200
- Realtor Sales Commissions @ 6%:
- $14,400
Price Breakdown
- Sales Price:
- $240,000
- Total Costs:
- $185,000
- Cash Flow:
- $54,800
- Distribution:
- $N/A
Investor
- Return of Capital:
- $165,000
- Cashflow x 50%:
- $27,400
Developer
- Cash Flow x 50%:
- $27,400