| Summary Of all |
|
|
|
|
| |
senario 1 |
senario 2 |
senario 3 |
senario 4 |
average |
| Sale Price |
$800,000.00 |
$820,000.00 |
$840,000.00 |
$860,000.00 |
$830,000.00 |
| Purchase Price |
$650,000.00 |
$650,000.00 |
$650,000.00 |
$650,000.00 |
$650,000.00 |
| Total Purchase cost |
$10,666.50[1] |
$10,666.50 |
$10,666.50 |
$10,666.50 |
$10,666.50 |
| Total Sales Cost |
$62,463.77 |
$63,882.77 |
$65,301.77 |
$66,720.77 |
$64,592.27 |
| Total Renov Project Cost |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Net profit before taxes |
$
87,536.23 |
$106,117.23 |
$
124,698.23 |
$ 143,279.23 |
$115,407.73 |
| return on investment |
62.23 |
75.44 |
88.65 |
101.86 |
82.04 |
|
|
|
|
|
|
[1]
without pre-paid items