| Down payment | |
| Points | |
| Lender Underwriting Fee | |
| Appraisal Fee | |
| Property Taxes | |
| Title Fees | |
| Insurance 12 months | |
| TOTAL |
| Loan Amount PP | |
| Loan Amount Rehab | |
| Total Loan Amount | |
| Points Cost | |
| Monthly Payment | |
| Selling Costs |
| All in Cost | |
| Your Cash Needed | |
| Uplift in Value from Rehab | |
| Rehab:Uplift Ratio | |
| Deal Profit (If sold) |
| Total Cash Needed | |
| Bank Refinance LTV | |
| Refinance Closing Costs | |
| Refinance Interest Rate | |
| Refinance Term (years) | |
| Refinance Loan Amount | |
| Cash Out Amount | |
| Cash Remaining after Payoffs |
| Expected # of Draws | |
| Utilities/Landscape/Maint ($ per Mo.) | |
| Total Draw Fees | |
| Total Utilities/Landscape/Maint | |
| Monthly Payments | |
| TOTAL |
| Rehab Contingency | |
| Holding Contingency | |
| TOTAL |
| Gap Funder Profit % | |
| Gap Funder Profit Share | |
| Gap Funder ROI | |
| Developer Profit |
| % | Per Month | Per Year | |
| Total Market Rent | |||
| Less: Vacancy | |||
| Less: Maint & Repairs & Capex | |||
| Less: Property Management | |||
| Less: Property Tax | |||
| Less: Insurance | |||
| Less: Water & Sewer | |||
| Less: Gas & Electric | |||
| Less: Lawn & Snow | |||
| Less: Trash | |||
| Less: Other | |||
| Total Operating Expenses | |||
| Net Operating Income | |||
| Less: Mortgage Payment (P&I) | |||
| Rental Cash Flow | |||
| CoC Return on Investment | |||