Deal Analysis

ABCDEFG
1
Deal Analysis With ARV
2
3
Date9/14/2021
4
Property Address20651 shearer ave. carson, ca.90745
5
6
Values
7
Redfin$289,000.00
8
Zillow$250,000.00
9
Eppraisal$341,000.00
10
Title$309,000.00
11
12
ARV$297,250.00
13
14
"Front End"
15
Offer at List Price (LP)5% off (LP)10% off (LP)15% off (LP)20% off (LP)25% off (LP)
16
List Price$295,000.00$295,000.00$295,000.00$295,000.00$295,000.00$295,000.00
17
Offer Price (OP)$295,000.00$280,250.00$265,500.00$250,750.00$236,000.00$221,250.00
18
10% Contingencies of PP$29,500.00$28,025.00$26,550.00$25,075.00$23,600.00$22,125.00
19
Rehab$30,000.00$30,000.00$30,000.00$30,000.00$30,000.00$30,000.00
20
Total "Front End" Costs$354,500.00$338,275.00$322,050.00$305,825.00$289,600.00$273,375.00
21
22
"Back End"
23
Projected Sale Price$375,000.00$375,000.00$375,000.00$375,000.00$375,000.00$375,000.00
24
10% (5% to ag/5% cont)$37,500.00$37,500.00$37,500.00$37,500.00$37,500.00$37,500.00
25
"Front End" Costs$354,500.00$338,275.00$322,050.00$305,825.00$289,600.00$273,375.00
26
Projected Profit-$17,000.00-$775.00$15,450.00$31,675.00$47,900.00$64,125.00
27
28
20% of OP + Rehab$65,000.00$62,050.00$59,100.00$56,150.00$53,200.00$50,250.00

Real Estate Investments

s2Member®