Development Calculators

Property Details

Purchase and repair Costs ($)

After Repair Value ($)

Project Months

Total Loan Costs ($)

34,772

Total Project Costs to ARV (%)

85.3%

Total Project Costs ($)

341,272

Hard Money Loan

HML to Value (%)

HML Interest Rate (%)

HML Points (%)

HML Loan Amount ($)

214,550

HML Loan Points Amount ($)

2,146

HML Total Interest ($)

16,091

HML Admin Fees(%)

HML Total Fees ($)

18,091

HML ROI Total (%)

8.43%

Gap Funding

Down Payment ($)

91,950

Gap Interest Rate (%)

Gap Points (%)

Gap Loan Amount ($)

110,041

Gap Points Amount ($)

3,301

Gap Interest Amount ($)

12,380

Gap Loan Admin Fees ($)

Gap Total Fees ($)

16,681

Gap ROI Total (%)

15.16%