Mass Consumption Funding
Bruce Sikora
630-587-1330 (PH)
| 90 Day Model | |||
| MC LLC - Series Fee | $ 5,900 | $ 5,900 | $ 5,900 |
| Purchase Price | $ 100,000 | $ 120,000 | $ 140,000 |
| Down Payment | $ 0 | $ 0 | $ 0 |
| Loan amount | $ 100,000 | $ 120,000 | $ 140,000 |
| Closing Costs ESTIMATE | $ 3,500 | $ 3,500 | $ 3,500 |
| Rehab Costs ESTIMATE | $ 12,000 | $ 12,000 | $ 12,000 |
| Capital Required by Investor | $ 21,400 | $ 21,400 | $ 21,400 |
| Interest Costs | $ 2,312 | $ 2,775 | $ 3,238 |
| Total Project Costs | $ 123,712 | $ 144,175 | $ 164,638 |
| New Appraised Value (Est.) | $ 150,000 | $ 170,000 | $ 190,000 |
| 90% LTV | $ 135,000 | $ 153,000 | $ 171,000 |
| Loan Payoff | $ 102,312 | $ 122,775 | $ 143,238 |
| Cash Out Less Closing Costs | $ 29,688 | $ 27,225 | $ 24,762 |
| Total Equity | $ 15,000 | $ 17,000 | $ 19,000 |
| Investor is Ahead | $ 20,976 | $ 20,050 | $ 19,124 |