PURCHASE & CARRY
Purchase Price
$
Leverage
%
Closing Costs
$
Origination Points
$
Origination Points Cost
$
Months Of Carrying Costs
Interest Rate Purchase
%
Total Amount Financed
$
Carrying Costs
$
Total Purchase Costs
$
CONSTRUCTION
Total SF Of Home
Construction Costs Per SF
$
Total Construction Costs
$
SALE EXPENSES
Sales Price
$
Real Estate Commission Rate
%
Real Estate Commsision Cost
$
Settlement Fees at 1%
$
Total Sales Costs
$
SUMMARY
Sales Price
$
Total Expenses
$
Profit
$
Total Profit
$
Total Cash Invested Including Interest Points and Acq Cost
$
Return on Sale
%