Beautiful Historic Seton Hill Community Baltimore, MD

[Paris Wilson]

Beautiful Historic Seton Hill Community in downtown Baltimore. This property is within walking distance to EVERYTHING! Hospitals, colleges, museums and nightlife.

PURCHASE/REHAB ASSUMPTIONS
56% of ARV
After-Repair Value (ARV)	250,000.00
Purchase Price (Offer Price)	75,000.00	30.00%
Rehab Costs	60,000.00	24.00%
Total Holding and Closing Costs	4,000.00	1.60%
Total Financing Costs	0.00	0.00%
Total Project Cost Basis	139,000.00	55.60%
Total Amount Financed	0.00
Total Cash Commited	139,000.00

PROJECTED RESULTS
Projected Resale Price	240,000.00
Projected Cost of Sale	14,400.00
Flip Profit	86,600.00
ROI	62.30%
Annualized ROI	149.53%
Timeline Assumptions
Time to Complete Rehab	2 Months
Time to Complete Sale	3 Month
Total Time	5 Month