Finished project? /? As purchased

Details
Interest: 7.99%
Origination Fee: 1.50%
LTC: 90.00%
Purchase Price: $202,500.00
Rehab Budget: $89,500.00
Lender Fee:?$3,942.00
Down Payment: $29,000.00
Loan Amount: $262,800.00
Appraised Value: $399,000.00
Sales Price: $450,105.00
6% Realtor Fee: ? $27,006.30
Down Payment: ? $29,200.00
Loan Amount: ? $262,800.00
Origination Fee: ? $3,942.00
8-Months Interest: ? $11,021.12
PROFIT: $116,135.58
ROI: 263%