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

4302 Greenmount Aveapproved 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. $2,835

Comps: $407,907 ($496/sf), $379,485 ($314/sf), $378,274 ($372/sf)

Notes and supporting comps

Max allowable offer

$237,800

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $247,800

Flip net profit

$86,543

ROI on cash 4.02x

Offer as % of ARV

62.9%

Repairs $16,800 (checklist)

Offer math

ARV as entered

ARV$378,000

70.0% of ARV$264,600

Less repairs($16,800)

Less assignment fee or margin($10,000)

Max allowable offer$237,800

Proposed offer$237,800

Investor exit

Investor buy price$247,800

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 price4.0%

Seller net after payoff$237,800

Quick offers

Allowance $264,600 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$14,055	$240,545	63.6%	$2,745 room
Medium rehab	$28,110	$226,490	59.9%	$11,310 over
Full rehab	$46,850	$207,750	55.0%	$30,050 over
Offer using linked rehab (checklist)	$16,800	$237,800	62.9%	$0 room