Shared demo. Sample data resets on its own, nothing is sent to sellers, and no real keys are connected.

2710 Frederick RdreviewingPrimary

Randallstown, MD 21133 · v1 Base case · engine 0.3.0

Match buyers Deal package

Linked to a lead in the pipeline. Open the lead · Offers · Property report · Pipeline

v1 Base case · spread $10,000

All changes recalculate instantly

Strategy?

Hold months?

After repair value?

Proposed offer

As is value?

Offer percent of ARV?

Assignment fee or target margin

Investor buy price?

Existing mortgage payoff?

Wholesale closing costs

Seller closing costs

From the property report (click to apply)

Rent est. $2,115

Comps: $260,410 ($148/sf), $255,462 ($121/sf), $289,765 ($160/sf)

Notes and supporting comps

Max allowable offer

$175,050

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $185,050

Flip net profit

$67,051

ROI on cash 4.14x

Offer as % of ARV

62.1%

Repairs $12,350 (checklist)

Offer math

ARV as entered

ARV$282,000

70.0% of ARV$197,400

Less repairs($12,350)

Less assignment fee or margin($10,000)

Max allowable offer$175,050

Proposed offer$175,050

Investor exit

Investor buy price$185,050

Investor all in as % of ARV70.0%

Gross spread$10,000

Wholesale closing and holding($1,500)

Net assignment profit$8,500

Margin on investor price5.4%

Seller net after payoff$175,050

Quick offers

Allowance $197,400 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$30,660	$156,740	55.6%	$18,310 over
Medium rehab	$61,320	$126,080	44.7%	$48,970 over
Full rehab	$102,200	$85,200	30.2%	$89,850 over
Offer using linked rehab (checklist)	$12,350	$175,050	62.1%	$0 room