Cash is King
| Cash Purchase | |||
| Purchase Price | $100,000 | $120,000 | $140,000 |
| Closing Costs ESTIMATE | $1,500 | $1,500 | $1,500 |
| Rehab Costs ESTIMATE | $12,000 | $12,000 | $14,000 |
| Capital Required by Investor | $113,500 | $133,500 | $155,500 |
| Total Project Costs | $113,500 | $133,500 | $155,500 |
| New Appraised Value (Est.) | $150,000 | $170,000 | $190,000 |
| Investor is Ahead | $36,500 | $36,500 | $34,500 |