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

9625 Joppa 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. $1,620

Comps: $237,494 ($145/sf), $206,983 ($122/sf), $236,909 ($134/sf)

Notes and supporting comps

Max allowable offer

$117,850

70.0% of ARV less repairs and fee

Spread to investor

$10,000

Investor pays $127,850

Flip net profit

$55,185

ROI on cash 4.82x

Offer as % of ARV

54.6%

Repairs $23,350 (checklist)

Offer math

ARV as entered

ARV$216,000

70.0% of ARV$151,200

Less repairs($23,350)

Less assignment fee or margin($10,000)

Max allowable offer$117,850

Proposed offer$117,850

Investor exit

Investor buy price$127,850

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 price7.8%

Seller net after payoff$117,850

Quick offers

Allowance $151,200 (70.0% of ARV), assignment fee $10,000 subtracted. A negative offer stays visible.

Scenario	Repairs	Offer	% of ARV	vs proposed
Light rehab	$28,260	$112,940	52.3%	$4,910 over
Medium rehab	$56,520	$84,680	39.2%	$33,170 over
Full rehab	$94,200	$47,000	21.8%	$70,850 over
Offer using linked rehab (checklist)	$23,350	$117,850	54.6%	$0 room