4270 Royal Palm Ave, Cocoa FL 32926

4270 Royal Palm Ave, Cocoa, FL 32926

Investment strategy: Fix and Flip

Purchase Price$ 37,100

Rehab Estimate$ 1

Project Profit$ -37,556

After Repair Value$ 1

Investment Summary

After Repair Value	$ 1
Calculated Project Profit	$ -37,556
70% Rule 70% Rule Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV. 70% Rule Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV.	3,710,100.00 %
Return on Investment	-100.00 %
Project Term	2 months

Financial Breakdown

Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 37,557
Financing	$ 0
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 37,557

Project Cost Breakdown

Purchase Costs
Purchase Price	$ 37,100
Buying Costs	$ 80
Total	$ 37,180

Repair Costs
Repair Costs Lump Sum	$ 1
Total	$ 1

Holding Costs
Monthly Holding Costs	$ 188
Total Months Held	2
Total	$ 376

Selling Costs
Commissions (7%)	$ 0
Selling Costs	$ 0
Total	$ 0

Purchase Price	$ 37,100
Address	4270 Royal Palm Ave , Cocoa, 32926, FL

Financial Breakdown

Purchase Price	$ 37,100
Purchase Costs	$ 80
Repair Costs	$ 1
Holding Costs	$ 376
Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 37,557
Financing	$ 0
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 37,557
Cash at Closing Cash at Closing This number includes down payment and loan points. Cash at Closing This number includes down payment and loan points.	$ 0
Cash During Flip Cash During Flip Shows the cash amount remaining to fund the Flip. Cash During Flip Shows the cash amount remaining to fund the Flip.	$ 37,557

Project Returns

Gross Rehab Profit	$ -37,556
Return on Investment	-100.00 %
Annualized ROI	-600.00 %
Internal Rate of Return	N/A

Timeline Assumptions

Rehab Period	1 months
Listing Period	1 months
Total Holding Period	2 months

There is no financing selected in this deal.

This charts shows the influence of leverage on Return on Investment (ROI). Purchase price is considered as the Value in the LTV ratio here. The calculation considers all buying, holding, repair and selling costs, purchase price, ARV and an interest-only loan with rate of 12.00% p.a.

Month	0	1	2
Purchase/Sale	$ -37,100		$ 1
Closing Costs	$ 80		$ -0
Holding Costs		$ -188	$ -188
Rehab Draws		$ -1
Cash Flow	$ -37,180	$ -189	$ -187

Sale Proceeds Breakdown

After Repair Value	$ 1
Cost of Sale Cost of Sale This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other. Cost of Sale This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other.	$ 0
Repair Costs	$ 1
Holding Costs (2 months) Holding Costs This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included. Holding Costs This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included.	$ 376
Financing Costs Financing This amount sums interest paid on any loans and capital partner funds plus loan points and costs. Financing This amount sums interest paid on any loans and capital partner funds plus loan points and costs.	$ 0
Purchase Purchase incl. Costs Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc. Purchase incl. Costs Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc.	$ 37,180
Net Rehab Profit	$ -37,556

Property Report :

4270 Royal Palm Ave, Cocoa, FL 32926

Executive Summary

4270 Royal Palm Ave, Cocoa, FL 32926

Investment Summary

70% Rule

70% Rule

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Project Cost Breakdown

Property Description

Financial Analysis

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Cash at Closing

Cash at Closing

Cash During Flip

Cash During Flip

Project Returns

Timeline Assumptions

Financing Overview

Cash Flow Forecast

Resale Analysis

Sale Proceeds Breakdown

Cost of Sale

Cost of Sale

Holding Costs

Holding Costs

Financing

Financing

Purchase incl. Costs

Purchase incl. Costs

Photos

Property Report: 4270 Royal Palm Ave, Cocoa FIX & FLIP

Property Report :

4270 Royal Palm Ave, Cocoa, FL 32926

Executive Summary

4270 Royal Palm Ave, Cocoa, FL 32926

Investment Summary

70% Rule

70% Rule

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Project Cost Breakdown

Property Description

Financial Analysis

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Cash at Closing

Cash at Closing

Cash During Flip

Cash During Flip

Project Returns

Timeline Assumptions

Financing Overview

Cash Flow Forecast

Resale Analysis

Sale Proceeds Breakdown

Cost of Sale

Cost of Sale

Holding Costs

Holding Costs

Financing

Financing

Purchase incl. Costs

Purchase incl. Costs

Photos