cc
As-is VS Reno w/ EliteElevate
Osorio Croup
Misc
I
Staging/Moving Cost/Cleaning/Misc.
Closing Costs
Seller Commission Percent Proceeds Total Sellers Closing Costs Misc Outstanding Mortgage
Net Net Sales Price To Seller Proceeds
!t>2!:>,UUU
$10,000,000 1.0% .. $100,000 6.0% $600,000
r
$700,000 $25,000 $0
$9,275,000
■
Renovation Cost
Closing Costs Commission Percent Total Sellers Closing Costs Total Cost to Rehab Outstanding Mortgage Net Sales Price To Seller
I
I !t>1,2UO,UUU I
r
t: l lll 1:11:1 \IT
Reno
$14,000,000 1.0% .. $140,000 7.5% $1,050,000
I
*Estimated* As-ls Sale Net vs. Renovate To Sell Net
Seller $1,190,000 Proceeds $1,200,000 $0 Net $11,610,000 proceeds
$2,335,000
Cash on Cash Return
194.58 °/o
•Disclaimer- This comparison tool is an estimate of the potential costs/profits based upon estimates. It is in no way to be held as accurate or infallible. You must consult a legal licensed tax professional for your actual tax liabilities and pot<ential returns. EliteElevate is not a financial advisor nor licensed CPA and will not be held liable for any information displayed on this tool. Seller is responsible for doing their own due diligence