PROPERTY REHABILITATION ANALYSIS
Property Address ______________________________________________________________ Owner’s Name __________________________________________________________________ Telephone Number (Home) _____________________ (Work) _________________________ Age of Property _______________________________________________________________ Listing Broker ________________________________________________________________ Existing Loans And Status _____________________________________________________ Insured By __________________________________ Amount _______________________ REHABILITATION NEEDED AND ESTIMATED COSTS A. Rehabilitation Period Costs Architect __________________ Legal Fees __________________ Accounting Fees __________________ Advertising __________________ Insurance __________________ Loan Fees __________________ Loan Interest __________________ Permits And Fees __________________ Real Estate Taxes __________________ Other __________________ Contingency __________________ Subtotal: Rehabilitation Period Costs B. Interior Kitchen Appliances Stove ___________________ Refrigerator ___________________ Dishwasher ___________________ Washer/Dryer ___________________ Cabinets ___________________ Microwave ___________________ Other ___________________ Total Appliances: __________________ Master Bedroom __________________ Bedroom Two __________________ Bedroom Three __________________ Bedroom Four __________________ Bathroom One __________________ Bathroom Two __________________ Den __________________ Family Room __________________ Halls __________________ Floors __________________ Elevator __________________ Water Heater __________________ Water Softener __________________ Boiler __________________ Air Conditioning/Ventilation __________________ Heating System __________________
_________________
Electrical Plumbing Fire Protection System Furniture/Fixtures Other Contingency C. Exterior Roof Windows Doors Walls Trim Garage Chimney Yard Landscaping Well Septic Tank Sprinkler System Driveway Walkways Porch Fence Steps Pool/Pool Equipment Light/Light Fixtures Other Contingency
__________________ __________________ __________________ __________________ __________________ __________________ Subtotal: Interior __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ __________________ Subtotal: Exterior
_________________
_________________
D.
Amount Invested First Mortgage __________________ Second Mortgage __________________ Third Mortgage __________________ Other Liens __________________ Back Payments __________________ Back Taxes __________________ Closing Costs __________________ Estimated Costs to Sell __________________ Other __________________ Subtotal: Amount Invested
_________________ _________________ _________________ _________________ _________________ _________________ _________________
TOTAL COSTS EXCLUDING SELLER'S EQUITY (A+B+C+D) Estimated Selling Price Based On Comparisons Less Amount Invested (Total Costs Excluding Sellers Equity) Profit Before Cash Or Notes to Seller For Equity Less Cash Or Notes To Seller Estimated Gross Profit