Purchase Price: $315,000.00
Rehab Costs: $33,500.00
Appraisal Price: $418,000.00
75/25 Refinance: $313,500.00
$35,000.00 Trapped in the Deal

Monthly Costs (PITI, Utilities, Property Mgmt, Operating Expenses): $2,434.92
Monthly Revenue: $6,800.00
Monthly Cash Flow: $4,365.08
Annual ROI: $52,380.96
*The 35k trapped in the deal doesn’t stay trapped for longer than 8 months!