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

6681 Crain Hwyapproved for offerPrimary

Pasadena, MD 21122 · 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. $1,500

Comps: $212,017 ($151/sf), $194,747 ($137/sf), $217,600 ($137/sf)

Notes and supporting comps

Max allowable offer

$115,350

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $125,350

Flip net profit

$51,068

ROI on cash 4.57x

Offer as % of ARV

57.7%

Repairs $14,650 (checklist)

Offer math

ARV as entered

ARV$200,000

70.0% of ARV$140,000

Less repairs($14,650)

Less assignment fee or margin($10,000)

Max allowable offer$115,350

Proposed offer$115,350

Investor exit

Investor buy price$125,350

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 price8.0%

Seller net after payoff$115,350

Quick offers

Allowance $140,000 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$21,105	$108,895	54.4%	$6,455 over
Medium rehab	$42,210	$87,790	43.9%	$27,560 over
Full rehab	$70,350	$59,650	29.8%	$55,700 over
Offer using linked rehab (checklist)	$14,650	$115,350	57.7%	$0 room