123 Sample Drive, Chicago , IL, 60610 - BiggerPockets
123 Sample Drive, Chicago , IL, 60610 3 bedrooms, 2 bathrooms Purchase Price: $132,000.00 Purchase Closing Costs: $4,000.00 Estimated Repair Costs: $45,000.00 Total Cost of Project: $181,000.00 Projected After Repair Value: $225,000.00
This property is ugly! Profit & Projections Total Projected Pre-Tax Profit:
$24,453.42
Total Personal Cash Invested: Holding Costs Per Month: Return on Investment (ROI): ROI (Annualized):
$26,996.58 $1,994.08 90.58% 351.72%
Profit if held for... 45 Days 90 Days 270 Days
$165,000.00 $16,000.00 10.0%
Sales Price after Fix Up (ARV): Real Estate Agent Fees: Other closing costs: Total days held:
$27,605.36 $24,710.73 $13,132.18
Property Information Loan Amount: Cash From Borrower At Closing: Loan Interest Rate:
$225,000.00 $13,500.00 $0.00 94 days
Monthly Expenses Mortgage Payment: $1,375.00
Electricity: $150.00
Gas: $45.00
Insurance: $55.00
Property Taxes: $234.08
Other:
Water/Sewage: $85.00
Garbage: $50.00
HOA Fees:
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions. Flip Analysis - 01/02/15 11:56:20 AM Page 1 of 2
Property Type Pool Heating Cooling Fireplace Garage
Single Family No No No No No
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions. Flip Analysis - 01/02/15 11:56:20 AM Page 2 of 2
This property is ugly! Profit & Projections Total Projected Pre-Tax Profit:
$24,453.42
Total Personal Cash Invested: Holding Costs Per Month: Return on Investment (ROI): ROI (Annualized):
$26,996.58 $1,994.08 90.58% 351.72%
Profit if held for... 45 Days 90 Days 270 Days
$165,000.00 $16,000.00 10.0%
Sales Price after Fix Up (ARV): Real Estate Agent Fees: Other closing costs: Total days held:
$27,605.36 $24,710.73 $13,132.18
Property Information Loan Amount: Cash From Borrower At Closing: Loan Interest Rate:
$225,000.00 $13,500.00 $0.00 94 days
Monthly Expenses Mortgage Payment: $1,375.00
Electricity: $150.00
Gas: $45.00
Insurance: $55.00
Property Taxes: $234.08
Other:
Water/Sewage: $85.00
Garbage: $50.00
HOA Fees:
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions. Flip Analysis - 01/02/15 11:56:20 AM Page 1 of 2
Property Type Pool Heating Cooling Fireplace Garage
Single Family No No No No No
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions. Flip Analysis - 01/02/15 11:56:20 AM Page 2 of 2
