Contract Price:

• Contract Price = $302,170.04

PITI Breakdown:

• $2,823.71  PITI  (Should be $2,241.38 PLEASE SEE TAXES AND INS QUOTE LAST SLIDE)

• 5.75% Interest

• $270,839.18  Mortgage Balance 

Entry Fee:

Total Entry Cost: $40,000+ CC +TC 

COE: 7/22/2024

Possible Exits:

PadSplit:

• Located In PadSplit BIGGEST CORE MARKET

• Other Profitable PadSplits Nearby

Breakdown Of Subject Property:

• Possible Beds: 8 

• Weekly Room Revenue AVG: $184

NET REVENUE AFTER PADSPLIT FEE: $5,823.23

MTR Comps and Analysis:

• https://www.furnishedfinder.com/property/686006_1 

• Revenue: $3,500

• Booked Thru: 11/01/24

• Bed/Bath: 4/2

• https://www.furnishedfinder.com/property/700098_1 

• Revenue: $2,950

• Booked Thru: 07/28/24

• Bed/Bath: 3/2

• https://www.furnishedfinder.com/property/399720_1 

• Revenue: $4,500

• Booked Thru: 08/01/24

• Bed/Bath: 4/3

• https://www.furnishedfinder.com/property/622871_1 

• Revenue: $3,200

• Booked Thru: 08/18/24

• Bed/Bath: 2/3

$3,550+  Potential Revenue (Based On Comps)!!!

Other Exits:

• Wrap

• Lease-option

• Does not cash flow LTR