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

2588 Old Court Rdapproved for offerPrimary

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

Locked. Clone to edit.

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. $1,575

Comps: $220,481 ($176/sf), $211,126 ($145/sf), $225,263 ($189/sf)

Notes and supporting comps

Max allowable offer

$108,700

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $118,700

Flip net profit

$54,538

ROI on cash 5.09x

Offer as % of ARV

51.8%

Repairs $28,300 (checklist)

Offer math

ARV as entered

ARV$210,000

70.0% of ARV$147,000

Less repairs($28,300)

Less assignment fee or margin($10,000)

Max allowable offer$108,700

Proposed offer$108,700

Investor exit

Investor buy price$118,700

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 price8.4%

Seller net after payoff$108,700

Quick offers

Allowance $147,000 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$18,900	$118,100	56.2%	$9,400 room
Medium rehab	$37,800	$99,200	47.2%	$9,500 over
Full rehab	$63,000	$74,000	35.2%	$34,700 over
Offer using linked rehab (checklist)	$28,300	$108,700	51.8%	$0 room