Scenario #1
Scenario #2
Scenario #3
Sales Price
Loan Fees
Title Fees
Other
Sub-Totals
Total Purchase Price
Resale Price
Sales Costs
Agent Commission
Title Fees
Other
Sub-Totals
Holding Costs
Interest
Taxes
Insurance
Utilities
Other
Sub-Totals
Fix-up Costs
Clean-up
Painting
Carpet/Floor
Tile/Vinyl
Yard
Other
Sub-Totals
Total Cost
Cost to Value %
Rehab to Value %
Seller Net Proceeds
Property Profit/Loss
