Marksman Capital 952-931-9888 www.marksmancapital.com REHAB PROPERTY PROFIT ANALYSIS - HARD MONEY LOAN
PROPERTY ADDRESS: Example Property ACQUISITION COSTS Rate Amount ACQUISITION PRICE 75,000.00 LENDER FINANCE FEE 8% 6,000.00 REHAB COSTS 18,800.00 CLOSING COSTS 2,050.00 TOTAL COSTS 101,850.00 INTEREST COSTS INTEREST RATE 14% 14,259.00 INTEREST CARRY (6 MO) 50% 7,129.50 SUB-TOTAL $ 108,979.50 CLOSING COST - PURCHASE APPRAISAL TITLE SEARCH TITLE INSURANCE HO INSURANCE RECORDING FEE CLOSING FEE PROCESSING FEE OTHER OTHER OTHER OTHER SUBTOTAL CLOSING COST - SALE APPRAISAL SALE COMMISSION TITLE SEARCH TITLE INSURANCE HO INSURANCE RECORDING FEE CLOSING FEE PROCESSING FEE UNDERWRITER FEE APPLICATION FEE ORIGINIATION % ORIGINATION FEE OTHER OTHER OTHER $ 500.00 150.00 600.00 500.00 100.00 200.00 REHABILITATION COST MASONRY SIDING GUTTERS ROOF OTHER LABOR SHUTTERS EXTERIORS WALKS DRIVEWAYS PAINTING (EXT.) CAULKING FENCING GRADING WINDOWS WEATHER-STRIP DOORS (EXT.) DOORS (INT.) PARTITION WALL PLASTER/DRYWALL DECORATING WOOD TRIM STAIRS CLOSETS WOOD FLOORS FINISHED FLOORS CERAMIC TILE BATH ACCESSORIES PLUMBING ELECTRICAL HEATING INSULATION CABINETRY APPLIANCES BASEMENTS CLEANUP MISCELLANEOUS SUBTOTAL FINAL CALCULATIONS FINAL SALES PRICE TOTAL COST $ 11,550.00 ESTIMATED PROFIT
2,050.00
6%
11,100.00
200.00 250.00
SUBTOTAL
Maximum Loan Calculation Purchase price 75,000.00
Estimated Rehab Costs After Repair Value (Est) ARV Less the Repair Costs Maximum Loan Amount
$ $ 65% $
18,800.00 185,000.00 166,200.00 108,030.00
Max Loan = After Repar Value - Repair costs * 65%
www.marksmancapital.com Y PROFIT ANALYSIS - HARD MONEY LOAN
REHABILITATION COST
operty
1,000.00
1,500.00 -
1,000.00 3,000.00 500.00
1,500.00
800.00
2,500.00 1,500.00 500.00 5,000.00 $ FINAL CALCULATIONS 185,000.00 141,379.50 $ 43,620.50 18,800.00