1. Property Analysis Report
1/13/2016
Scott Anders
Presented by:
Florence, AZ
23908 N. Desert Dr.
for
This report was created using GainClaim ™ software. Copyright ©2015.
GainClaim™ is a trademark of Blue Saguaro Group, LLC. Get your copy today at GainClaim.com.

2. This page intentionally left blank

3. After Repair Value: 134,000
Profit: -12,000
Capital Gains Tax: -3,360
Estimated Repairs: -10,303
% Buying Costs: Commission Paid:
% Selling Costs: Commission Paid:
% Title/Escrow: 1.5 Fees Paid: 2,010
Total Selling Costs -2,010
Utilities: 750
HOA: 300
Insurance:
Appraisals:
Inspections:
Total Holding Costs: -1,450
Estimated Repairs: 10,303
Repair Funds Borrowed: 10,303
Loan Period: 60
% Interest: 8 Interest Paid: -135
% Loan to Value: 61
Loan Amount: 81,740
Loan Period (days): 60
Points: Initiation Fee:
% Interest: 0 Interest Paid: 0
Total Purchase Borrowing Costs: ()
Down Payment: 13,000
Loan Period (days): 60
% Interest 8 Interest Paid: -171
% Buying Agent: 3 Commission Paid: 2,452
% Selling Agent: 3 Commission Paid: 2,452
% Title/Escrow: 1.5 Fees Paid: 1,226
Total Buying Costs: -6,130
MAXIMUM ALLOWABLE OFFER: $98,441
SUMMARY
Property Address
23908 N. Desert Dr.
Florence, AZ
Buying Costs
Borrowing Costs, Down Payment
Borrowing Costs, Purchase
Borrowing Costs, Repairs
Holding Costs
Selling Costs
This report was created using GainClaim ™ software. Copyright ©2015.
GainClaim™ is a trademark of Blue Saguaro Group, LLC. Get your copy today at GainClaim.com. 1 of 4

4. Bed/Bath Sq.Ft. Year Built Estimated ARV
5 2,221 2006 134,000
Remarks:
Bed/Bath Sq.Ft. Year Built Distance DOM Date Sold Sold Price
5 2,220 2007 0.3 27 8/1/2015 132,000
Remarks:
Bed/Bath Sq.Ft. Year Built Distance DOM Date Sold Sold Price
5 2,253 2006 0.4 31 6/4/2015 126,000
Remarks:
Bed/Bath Sq.Ft. Year Built Distance DOM Date Sold Sold Price
5 2,200 2005 0.6 31 5/27/2015 128,000
Remarks: laminate countertops; mixed finish appliances; tile/carpet; flat-panel interior doors
PROPERTY AND COMP INFORMATION
Address withheld
Address withheld
Address withheld
23908 N. Desert Dr.
Granite counterrops; stainless steel appliances throughout; matching oil-rubbed bronze lighings, door hardware, bathroom fixtures
throughout; newly painted; wood-grain vinyl flooring/carpet; A/C; six-panel doors and upgraded finishes throughout
Granite countertops; mixed finish appliances; basic finishes, carpet/tile; flat-panel interior doors; A/C
laminate countertops; appliances not included; basic finishes; tile; flat-panel interior doors; A/C
23908 N. Desert
Dr.
Address
withheld
Address
withheld
Address
withheld
125,000
126,000
127,000
128,000
129,000
130,000
131,000
132,000
133,000
134,000
135,000
This report was created using GainClaim ™ software. Copyright ©2015.
GainClaim™ is a trademark of Blue Saguaro Group, LLC. Get your copy today at GainClaim.com. 2 of 4

5. Kitchen: 4,853
Bath: 385
Flooring: 275
Walls and Ceilings: 2,650
Lights and Fans: 855
Windows and Doors: 1,000
Mechanical and Electrical: 125
Garage and Exterior:
Other Repairs: 160
Total Repairs $10,303
Cost # Total
2.50 ea. 37 93
135 ea. 1 135
125 ea. 1 125
3,500 ea. 1 3,500
- - 600
- - 400
Cost # Total
3 ea. 45 135
- - 150
- - 100
Cost # Total
1.50/Sq Ft 150 Sq Ft 225
1.00/Ln Ft 50 Ln Ft 50
Cost # Total
1.25/Sq Ft 2,000 Sq Ft 2,500
Repair/replace sink
REPAIR ESTIMATE
Summary
Kitchen
Description
Repair/replace hardware
Vinyl
Repair/replace faucet
Repair/replace counter top
Repair/replace appliances
Repair/replace exhaust/hood
Bath
Description
Repair/replace faucet
Vinyl/laminate flooring
Other costs
Flooring
Description
Baseboard
Walls and Ceilings
Description
Paint interior
Kitchen: 4,853
Bath: 385Flooring: 275
Walls and
Ceilings: 2,650
Lights and
Fans: 855
Windows and
Doors: 1,000
Mechanical and
Electrical: 125
Other Repairs:
160
This report was created using GainClaim ™ software. Copyright ©2015.
GainClaim™ is a trademark of Blue Saguaro Group, LLC. Get your copy today at GainClaim.com. 3 of 4

6. - - 150
Cost # Total
85 ea. 3 255
200 ea. 3 600
Cost # Total
125 ea. 6 750
25 ea. 10 250
Cost # Total
- - 125
Cost # Total
160
Repair/replace interior door
Repair/replace drywall
Lights and Fans
Description
Interior lights
Ceiling fans
Windows and Doors
Description
Rubbish removal
Repair/replace locksets/doorknobs
Mechanical and Electrical
Description
Repair/replace AC/heat pump
Other Repairs
Description
This report was created using GainClaim ™ software. Copyright ©2015.
GainClaim™ is a trademark of Blue Saguaro Group, LLC. Get your copy today at GainClaim.com. 4 of 4

7. This page intentionally left blank