Link To 3D Walthru

Link To Comps

Breakdown:

• 3 Bed 2 Bath

• 1,260 SQFT

• Contract Price: $153,000 Approx

PITI Breakdown:

• $1,965.53 PITI INSURANCE NEEDS TO BE REPLACED ESCROW SUPER HIGH PITI SHOULD BE $1,200-$1,300

• 4.25% Interest

• Mortgage Balance: $120,261.08

• HUD Liens To Convey Subto: $28,507.54, No Interest No Payments

Entry fee:

Total Entry: $15,000 + CC + TC

ARV: $252,000

• Comp 1: 20070 Manecke Rd, Brooksville, FL 34601

• Comp 2: 9226 Dan Lynn St, Brooksville, FL 34601

• Comp 3: 427 Stafford Ave, Brooksville, FL 34601

• Comp 4: 404 Highland St, Brooksville, FL 34601

CASH FLOWING Exits:

• LTR: $1,800

• Lease-Option

• Fix And Flip

• SRRRR