PROPERTY PROFIT ANALYSIS - REHAB ONLY

JV PARTNER NAME:
PROPERTY ADDRESS:
LIST PRICE:
DESCRIPTION OF FINAL PRODUCT (BED, BATHS, GARAGE, SQ FT, ADDITION?, ETC)

ACQUISITION REHABILITATION COST

MASONRY / FOUNDATION
ACQUISITION PRICE 50,000.00 SIDING
GUTTERS
SUB-TOTAL $50,000.00 ROOF
SHUTTERS
PURCHASE CLOSING & CARRYING COSTS EXTERIORS
DECKS / PATIOS
APPRAISAL 350.00 DRIVEWAYS / WALKS
TITLE SEARCH 300.00 PAINTING (EXTERIOR)
TITLE INSURANCE 900.00 PAINTING (INTERIOR)
BLD. RISK & GL INSURANCE 1,000.00 FENCING
RECORDING FEE 1,400.00 GRADING / LANDSCAPING
ATTORNEY FEES 450.00 WINDOWS
PEST INSPECTION 80.00 DOORS (EXTERIOR)
SURVEY 250.00 DOORS (INTERIOR)
TAXES (AVG) 750.00 FRAMING
BANK ORIG. FEES (AVG) 1,000.00 PLASTER /DRYWALL/KNOCKDOWN
LENDER PROCESSING FEE 180.00 DECORATING
FLOOD CERTIFICATION 16.00 WOOD TRIM
UTILITIES (AVG) 750.00 STAIRS
HOME INSPECTION 285.00 CLOSET SHELVING
INTEREST CARRY @ 10% 5,500.00 WOOD FLOORS
GRASS MAINTENANCE 200.00 CARPET
BANK DRAW FEES 135.00 CERAMIC TILE
Extra Fees - Flood Ins. BATH HARDWARE
BATH VANITIES & TOPS
SUBTOTAL $13,546.00 PLUMBING W/FIXTURES
ELECTRICAL W/ FIXTURES
SALE CLOSING COSTS HEATING & COOLING
APPRAISAL - INSULATION
SALE COMMISSION KITCHEN CABINETS & TOPS
TITLE SEARCH APPLIANCES
TITLE INSURANCE DEMO/CLEANUP
HO INSURANCE TERMITE/STRUCTURAL
RECORDING FEE ALARM SYSTEM
CLOSING FEE MISCELLANEOUS
PROCESSING FEE TAP FEES
UNDERWRITER FEE PLANS /PERMITS / CONTINGENCY
APPLICATION FEE CHANGE ORDERS
ORIGINIATION % SUBTOTAL $40,000.00
ORIGINATION FEE
HOME WARRANTY FINAL CALCULATIONS
TERMITE LETTER FINAL SALES PRICE 150,000.00
OTHER MIN. SALE LOAN - LTV (100%) 150,000.00
OTHER TOTAL COST 120,046.00

SUBTOTAL - 11% OF SALE $16,500.00 ESTIMATED PROFIT $29,954.00

MINIMUM PROFIT MARGIN 30,000.00