Address:____________________________

First Call Date:_______________________

___________________________________

Second Call Date:_____________________

___________________________________

Third Call Date:______________________

Owner:_____________________________

Fourth Call Date:______________________

Phone #:____________________________

Fifth Call Date:_______________________

1. Estimated after repaired value

$___________________________________

Acquisition Expenses

2. Down Payment

$___________________________________

3. Purchase Closing Cost (including Att., Fees, Recording, Title Ins.)

__________________________________

4. Appraisal

$___________________________________

5. Survey

$___________________________________

6. Property Inspection

$___________________________________

7. Termite Letter

$___________________________________

8. Finder’s Fee/Commission

$___________________________________

9. Contingencies/Misc.

$___________________________________

10. Total Expenses (-)

$__________________________________*

Fix Up Expenses

11. Repairs Budget

$___________________________________

12. Contingencies/Misc.

$___________________________________

13. Total Fix- Up Expenses (-)

$__________________________________*

Holding Expenses

14. Payments @ ______________ for ________ mos.

$__________________________________*

15. Property Tax

$___________________________________

16. Insurance

$__________________________________*

17. Utilities

$__________________________________*

18. Total Holding Expenses (-)

$___________________________________

Sales Expenses

19. Sales Closing Costs

$___________________________________

20. Commission

$___________________________________

21. Advertising

$__________________________________*

22. Total Sales Expenses (-)

$___________________________________

Sales Price ( 10, 13, 18, 22 subtracted )

$___________________________________

Mortgage Pay-Off (-)

$___________________________________

ESTIMATED NET PROFIT

$___________________________________

CASH REQUIREMENTS ( lines 10+13+14+16+17+21 )

$___________________________________