Axelrad Capital

Purchase Price ($)

After Repair Value (ARV) ($)

Rehab / Renovation Budget ($)

Purchase Closing Costs ($)

Holding Period (months)

Monthly Holding Costs ($)

Selling Cost (% of ARV)

Extra Selling Costs ($)

Down Payment (%)

Rehab Financed (%)

Interest Rate (% APR)

Origination Points (%)

Net Profit

Return on Investment (ROI)

Total Cash Invested

Return On Equity (ROE)

Loan Amount

Down Payment

Total Cost

Total Cost = Purchase + Rehab + Buy Closing + Holding + Selling + Points + Interest