Assumption Panel

Purchase Price

Closing Costs

Holding Costs / Month

Construction Months

Financing Used or All-Cash?

Lender caps As-Built Value or Cost of Project?

Max % of Cost to be financed

Origination/Discount Points

Other Closing Costs Paid to Lender

Points and Closing Costs Upfront or Back-End?

Short-Term Interest Rate

Interest Payment During Construction?

Financed Budget with Interest: $750,335.4

Profit Analysis

As-Built Value

Total Capital Needed: $832,330.4

Max Financed (Loan Principal): $694,755

Cash Required: $137,575.4

Projected Profit: $560,722.05

ROI (Cash Invested): 407.57%

ROI (Annualized): 305.68%