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

7110 Old Court Rdapproved for offerPrimary

Dundalk, MD 21222 · 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. $2,070

Comps: $268,523 ($212/sf), $284,208 ($226/sf), $275,525 ($232/sf)

Notes and supporting comps

Max allowable offer

$152,450

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $162,450

Flip net profit

$67,872

ROI on cash 4.70x

Offer as % of ARV

55.2%

Repairs $30,750 (checklist)

Offer math

ARV as entered

ARV$276,000

70.0% of ARV$193,200

Less repairs($30,750)

Less assignment fee or margin($10,000)

Max allowable offer$152,450

Proposed offer$152,450

Investor exit

Investor buy price$162,450

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 price6.2%

Seller net after payoff$152,450

Quick offers

Allowance $193,200 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$15,120	$168,080	60.9%	$15,630 room
Medium rehab	$30,240	$152,960	55.4%	$510 room
Full rehab	$50,400	$132,800	48.1%	$19,650 over
Offer using linked rehab (checklist)	$30,750	$152,450	55.2%	$0 room