SlideShare a Scribd company logo
1 of 1
Download to read offline
Purchase Price $170,000.00 Sales Price $325,000.00
Rehab Budget $44,198.54 Real Estate Sales Commissions -$19,500.00
Total Project Cost $214,198.54 Down Payment -$21,419.69
Down
Payment $21,419.85 Loan Amount -$192,778.69
Loan Amount $192,778.69 6 Months of Loan Payments -$9,629.28
Miscellaneous Loan and Closing Fees -$3,855.57
Net Profit $77,816.61
ROI 223%

More Related Content

What's hot

Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationMulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationPreSelling.com.ph
 
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...Serena Rinaldi Lambiase
 
Recreation Master Plan $10 Million Real Estate Loan
Recreation Master Plan $10 Million Real Estate LoanRecreation Master Plan $10 Million Real Estate Loan
Recreation Master Plan $10 Million Real Estate Loanacclwv
 
The art of real estate investing
The art of real estate investing The art of real estate investing
The art of real estate investing Helena Talbot
 
Weakest link
Weakest linkWeakest link
Weakest linkP.F.I.E.V
 
Virgin case analysis
Virgin case analysisVirgin case analysis
Virgin case analysisSwapnil Soni
 
Uop acc-290-week-2-wiley plus
Uop acc-290-week-2-wiley plusUop acc-290-week-2-wiley plus
Uop acc-290-week-2-wiley plusavengershulk294
 
Tax Effect of Deferred Rent
Tax Effect of Deferred RentTax Effect of Deferred Rent
Tax Effect of Deferred RentJohn May
 
Uop acc 290 week 2 wiley plus correct
Uop acc 290 week 2 wiley plus  correctUop acc 290 week 2 wiley plus  correct
Uop acc 290 week 2 wiley plus correctcharlesangles123
 
Accounting for tenant improvement allowances
Accounting for tenant improvement allowancesAccounting for tenant improvement allowances
Accounting for tenant improvement allowancesJohn May
 
Finding & Financing Fixer-Upper Bargains
Finding & Financing Fixer-Upper BargainsFinding & Financing Fixer-Upper Bargains
Finding & Financing Fixer-Upper BargainsATTOM Data Solutions
 
Coventry Property News
Coventry Property NewsCoventry Property News
Coventry Property NewsJames Pearson
 
Uop acc 290 week 2 wiley plus correct
Uop acc 290 week 2 wiley plus  correctUop acc 290 week 2 wiley plus  correct
Uop acc 290 week 2 wiley plus correctolivergeorg
 
Business loans at 5.99%
Business loans at 5.99%Business loans at 5.99%
Business loans at 5.99%Lendinero
 
Question 4
Question 4Question 4
Question 4kotzie
 

What's hot (18)

Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationMulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
 
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...
A financial GPS to find the quickest route to ZERO debt, Presented by Serena ...
 
Recreation Master Plan $10 Million Real Estate Loan
Recreation Master Plan $10 Million Real Estate LoanRecreation Master Plan $10 Million Real Estate Loan
Recreation Master Plan $10 Million Real Estate Loan
 
The art of real estate investing
The art of real estate investing The art of real estate investing
The art of real estate investing
 
Exit Flyer (1)
Exit Flyer (1)Exit Flyer (1)
Exit Flyer (1)
 
Weakest link
Weakest linkWeakest link
Weakest link
 
FY17 City of College Station Budget
FY17 City of College Station BudgetFY17 City of College Station Budget
FY17 City of College Station Budget
 
Virgin case analysis
Virgin case analysisVirgin case analysis
Virgin case analysis
 
Uop acc-290-week-2-wiley plus
Uop acc-290-week-2-wiley plusUop acc-290-week-2-wiley plus
Uop acc-290-week-2-wiley plus
 
Tax Effect of Deferred Rent
Tax Effect of Deferred RentTax Effect of Deferred Rent
Tax Effect of Deferred Rent
 
Uop acc 290 week 2 wiley plus correct
Uop acc 290 week 2 wiley plus  correctUop acc 290 week 2 wiley plus  correct
Uop acc 290 week 2 wiley plus correct
 
Accounting for tenant improvement allowances
Accounting for tenant improvement allowancesAccounting for tenant improvement allowances
Accounting for tenant improvement allowances
 
Finding & Financing Fixer-Upper Bargains
Finding & Financing Fixer-Upper BargainsFinding & Financing Fixer-Upper Bargains
Finding & Financing Fixer-Upper Bargains
 
19.5 - Recording prepaid revenue
19.5 - Recording prepaid revenue19.5 - Recording prepaid revenue
19.5 - Recording prepaid revenue
 
Coventry Property News
Coventry Property NewsCoventry Property News
Coventry Property News
 
Uop acc 290 week 2 wiley plus correct
Uop acc 290 week 2 wiley plus  correctUop acc 290 week 2 wiley plus  correct
Uop acc 290 week 2 wiley plus correct
 
Business loans at 5.99%
Business loans at 5.99%Business loans at 5.99%
Business loans at 5.99%
 
Question 4
Question 4Question 4
Question 4
 

More from AliB35

Tarpon Springs Fix And Flip
Tarpon Springs Fix And FlipTarpon Springs Fix And Flip
Tarpon Springs Fix And FlipAliB35
 
Family room-after
Family  room-afterFamily  room-after
Family room-afterAliB35
 
Family room-before
Family room-beforeFamily room-before
Family room-beforeAliB35
 
Kitchen view-after
Kitchen view-afterKitchen view-after
Kitchen view-afterAliB35
 
Kitchen view-before
Kitchen view-beforeKitchen view-before
Kitchen view-beforeAliB35
 
Kitchen after
Kitchen afterKitchen after
Kitchen afterAliB35
 
Kitchen before
Kitchen beforeKitchen before
Kitchen beforeAliB35
 
Bedroom after
Bedroom afterBedroom after
Bedroom afterAliB35
 
Bedroom before
Bedroom beforeBedroom before
Bedroom beforeAliB35
 
Bathroom after
Bathroom afterBathroom after
Bathroom afterAliB35
 
Bathroom before
Bathroom beforeBathroom before
Bathroom beforeAliB35
 
Pool after
Pool afterPool after
Pool afterAliB35
 
Pool before
Pool beforePool before
Pool beforeAliB35
 
Side after
Side afterSide after
Side afterAliB35
 
Side before
Side beforeSide before
Side beforeAliB35
 
Front after
Front afterFront after
Front afterAliB35
 
Front before
Front beforeFront before
Front beforeAliB35
 

More from AliB35 (17)

Tarpon Springs Fix And Flip
Tarpon Springs Fix And FlipTarpon Springs Fix And Flip
Tarpon Springs Fix And Flip
 
Family room-after
Family  room-afterFamily  room-after
Family room-after
 
Family room-before
Family room-beforeFamily room-before
Family room-before
 
Kitchen view-after
Kitchen view-afterKitchen view-after
Kitchen view-after
 
Kitchen view-before
Kitchen view-beforeKitchen view-before
Kitchen view-before
 
Kitchen after
Kitchen afterKitchen after
Kitchen after
 
Kitchen before
Kitchen beforeKitchen before
Kitchen before
 
Bedroom after
Bedroom afterBedroom after
Bedroom after
 
Bedroom before
Bedroom beforeBedroom before
Bedroom before
 
Bathroom after
Bathroom afterBathroom after
Bathroom after
 
Bathroom before
Bathroom beforeBathroom before
Bathroom before
 
Pool after
Pool afterPool after
Pool after
 
Pool before
Pool beforePool before
Pool before
 
Side after
Side afterSide after
Side after
 
Side before
Side beforeSide before
Side before
 
Front after
Front afterFront after
Front after
 
Front before
Front beforeFront before
Front before
 

Recently uploaded

Majestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfMajestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfBabyrudram
 
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhidelhimodel235
 
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️soniya singh
 
3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGIPanoram CGI
 
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)Delhi Call girls
 
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceDelhi Call girls
 
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Together
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time TogetherShapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Together
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Togetheraidasheikh47
 
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhidelhimodel235
 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noidasarak0han45400
 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdfManishSaxena95
 
2k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 92055419142k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 9205541914Delhi Call girls
 
Mahindra Happinest Tathawade Pune Brochure.pdf
Mahindra Happinest Tathawade Pune Brochure.pdfMahindra Happinest Tathawade Pune Brochure.pdf
Mahindra Happinest Tathawade Pune Brochure.pdfBabyrudram
 
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdfKohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdfManishSaxena95
 
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial VenturesM3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial Venturessheltercareglobal
 
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCR
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCRGirls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCR
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCRasmaqueen5
 
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your NeedsKohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needsaidasheikh47
 
2k Shot Call girls Aiims Delhi 9205541914
2k Shot Call girls Aiims Delhi 92055419142k Shot Call girls Aiims Delhi 9205541914
2k Shot Call girls Aiims Delhi 9205541914Delhi Call girls
 
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhidelhimodel235
 
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhidelhimodel235
 
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In DelhiCall Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhiasmaqueen5
 

Recently uploaded (20)

Majestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfMajestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdf
 
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
 
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
 
3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI
 
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)
2k Shots ≽ 9205541914 ≼ Call Girls In Sainik Farm (Delhi)
 
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
 
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Together
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time TogetherShapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Together
Shapoorji Pallonji Joyville Vista Pune | Spend Your Family Time Together
 
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 6 Delhi (Call Girls) Delhi
 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
 
2k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 92055419142k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 9205541914
 
Mahindra Happinest Tathawade Pune Brochure.pdf
Mahindra Happinest Tathawade Pune Brochure.pdfMahindra Happinest Tathawade Pune Brochure.pdf
Mahindra Happinest Tathawade Pune Brochure.pdf
 
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdfKohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
 
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial VenturesM3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
 
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCR
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCRGirls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCR
Girls in Kalyanpuri }Delhi↫8447779280↬Escort Service. In Delhi NCR
 
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your NeedsKohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
 
2k Shot Call girls Aiims Delhi 9205541914
2k Shot Call girls Aiims Delhi 92055419142k Shot Call girls Aiims Delhi 9205541914
2k Shot Call girls Aiims Delhi 9205541914
 
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
 
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 137 Noida (Call Girls) Delhi
 
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In DelhiCall Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ☆↫8447779280 ❤Escorts Service In Delhi
 

Tarpon Springs Budget

  • 1. Purchase Price $170,000.00 Sales Price $325,000.00 Rehab Budget $44,198.54 Real Estate Sales Commissions -$19,500.00 Total Project Cost $214,198.54 Down Payment -$21,419.69 Down Payment $21,419.85 Loan Amount -$192,778.69 Loan Amount $192,778.69 6 Months of Loan Payments -$9,629.28 Miscellaneous Loan and Closing Fees -$3,855.57 Net Profit $77,816.61 ROI 223%