Page 1

Buy and Hold Rental Contract purchase price


Rehab cost


Wholesale fee


Closing cost using Hard Money


Total loan using Hard money


The buyer owns the property now with a loan of $106,000 Once work was done refinance the property based on actual value Appraised value $142,000, is 75% which is $106,500. The buyer obtained a ‘rate and term loan’ of $106,000 to pay off the Hard money loan. 30 yr PITI = $680 Rent =


Cash flow = $620 per month, or $7440 per year No money down, and has equity of $36,000


Buy and hold Rental  

Buy and hold Rental