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

7737 Margaret Aveapproved for offerPrimary

Catonsville, MD 21228 · 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. $2,520

Comps: $311,634 ($235/sf), $319,357 ($208/sf), $327,808 ($240/sf)

Notes and supporting comps

Max allowable offer

$191,700

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $201,700

Flip net profit

$80,051

ROI on cash 4.51x

Offer as % of ARV

57.1%

Repairs $33,500 (checklist)

Offer math

ARV as entered

ARV$336,000

70.0% of ARV$235,200

Less repairs($33,500)

Less assignment fee or margin($10,000)

Max allowable offer$191,700

Proposed offer$191,700

Investor exit

Investor buy price$201,700

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 price5.0%

Seller net after payoff$191,700

Quick offers

Allowance $235,200 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$22,260	$202,940	60.4%	$11,240 room
Medium rehab	$44,520	$180,680	53.8%	$11,020 over
Full rehab	$74,200	$151,000	44.9%	$40,700 over
Offer using linked rehab (checklist)	$33,500	$191,700	57.1%	$0 over