











| Interest | 12% |
| Origination Fee | 3.50% |
| LTC | 90.00% |
| Purchase Price | $117,000.00 |
| Rehab Budget | $25,850.00 |
| Lender Fee | $4,499.78 |
| Down Payment | $14,285.00 |
| Loan Amount | $128,565.00 |
| Appraised Value | $220,000.00 |
| Sales Price | $238,100.00 |
| 6% Realtor Fee | – $14,286.00 |
| Down Payment | – $14,285.00 |
| Loan Amount | – $128,565.00 |
| Origination Fee | – $4,499.78 |
| 4-Months Interest | – $5,142.60 |
| PROFIT: | $71,321.62 |
| ROI: | 298% |





Ⓒ 2020 More Credit Solutions- All Rights Are Reserved