Your Wholesale Profit
$15,000
Assignment Fee
Maximum Allowable Offer
$161,000
57.5% of ARV
Buyer's All-In Cost
$195,000
70% of ARV
Buyer's Potential Profit
$76,600
39% ROI
Equity Spread
$85,000
ARV - Buyer Cost
Deal Score
78
/ 100
Profit Margin
+25
Buyer Appeal
+22
ARV Confidence
+18
Motivation
+13
Exit Strategy Analysis
Wholesale Assignment Excellent
Your Purchase Price
$145,000
Assignment Fee
$15,000
Buyer Pays
$160,000
Time to Close
2-4 weeks
Fix & Flip (if you kept it) Good
Total Investment
$188,500
Estimated Sale Price
$280,000
Gross Profit
$91,500
ROI
48.5%
Buy & Hold (Rental) Fair
Total Investment
$188,500
Estimated Monthly Rent
$1,850
Cap Rate
7.1%
Cash-on-Cash (25% down)
12.3%
Deal Checklist
ARV verified with 3+ comparable sales
Pending
Repair estimate from contractor
Pending
Title search completed
Pending
Cash buyers identified
Pending
Assignment clause in contract
Pending