PURCHASE PRICE
\$1,200,000
TIMELINE
12 WEEKS
ARV
\$1,500,000
739 DUPONT ST.
739 DUPONT ST.
PURCHASE PRICE \$1,200,000
DOWN PAYMENT \$240,000
CLOSING COSTS \$48,510
HOLDING COSTS \$20,000
RENOVATION COSTS \$110,790
RENOVATION TIMELINE 12 WEEKS
AFTER REPAIR VALUE \$1,500,000.00
MORTGAGE PAYDOWN / YR \$10,000
ANNUAL APPRECIATION - 3% \$45,000.00
MONTHLY CASHFLOW \$850
739 DUPONT ST.
BEFORE
AFTER
