Real Estate Investing Profit Analysis Sheet

Property Address: 1234 Main St Anywhere Usa

Appraised Value

$100,000.00

Purchase Price

$30,000.00

Construction Cost

$15,000.00

Title Closing Cost

$500.00

Assignment Fee

$4,000.00

Appraisal Fee

$450.00

Insurance 180 Days

$500.00

Total Acquisition Cost

$52,972.50

Price List Price $20,000.00 Offer Price $30,000.00 Acq. Price $52,972.50 52.97% Acquisition LTV

Monthly Payment 12% 6 Month Of Payments

$529.73 $3,178.35

Potential Rent $950.00 $1,000.00

Points 5%

$2,522.50

Sq Ft 1758 1758 1758

Sqft 1758 1758

Cost Per Sqft $11.38 $17.06 $30.13

Rent Per Sqft $0.54 $0.57

Total Holding Cost

$56,150.85

LTV Sales Price

80.00% $80,000.00

85.00% $85,000.00

90.00% $90,000.00

95.00% $95,000.00

100.00% $100,000.00

Note Owed

$52,972.50

$52,972.50

$52,972.50

$52,972.50

$52,972.50

Interest owed 6 Months

$3,178.35

$3,178.35

$3,178.35

$3,178.35

$3,178.35

Closing Cost 6%

$4,800.00

$5,100.00

$5,400.00

$5,700.00

$6,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$19,049.15 $23,749.15 $2,118.90 $2,118.90 $45.51 $48.35 $16,930.25 $21,630.25 Sq Footage Type/Zoning 1758 Triplex Est. Payment Est. Insurance (8%) ($660.39) $35.00

$28,449.15 $2,118.90 $51.19 $26,330.25 Bedrooms 5

Commissions 0% Gross 4% Contingency Sales Price Sqft Estimated Profit Taxes $1,693.67 All Assumptions are for 90% Loan 10% Down

56.15% 6 Month Holding Cost LTV

Est. Taxes $141.14

$33,149.15 $37,849.15 $2,118.90 $2,118.90 $54.04 $56.88 $31,030.25 $35,730.25 Bathrooms Est. Rent 3 $950.00 Est. Property Est. Cash Flow Mgt (10%) $95.00 $18.47