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

3918 Dundalk Aveapproved 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. $2,018

Comps: $256,613 ($136/sf), $295,109 ($164/sf), $293,330 ($146/sf)

Notes and supporting comps

Max allowable offer

$154,056

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $164,056

Flip net profit

$65,776

ROI on cash 4.53x

Offer as % of ARV

57.3%

Repairs $24,244 (checklist)

Offer math

ARV as entered

ARV$269,000

70.0% of ARV$188,300

Less repairs($24,244)

Less assignment fee or margin($10,000)

Max allowable offer$154,056

Proposed offer$154,056

Investor exit

Investor buy price$164,056

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 price6.1%

Seller net after payoff$154,056

Quick offers

Allowance $188,300 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$27,705	$150,595	56.0%	$3,461 over
Medium rehab	$55,410	$122,890	45.7%	$31,166 over
Full rehab	$92,350	$85,950	32.0%	$68,106 over
Offer using linked rehab (checklist)	$24,244	$154,056	57.3%	$0 room