Property #1
620
Type – Single Family
Vehicle – Rental
Date – November 2019
Purchase Price – $180k
Down Payment – 5%
Rehab – $20k
ARV – $280k [2020]
Refinance – $60k [2020]
CoCR – ∞

Property #2
2606
Type – Site Condo
Vehicle – Rental
Date – July 2021
Purchase Price – $220k
Down Payment – 5%
Rehab – $10k
ARV – $275k [2021]
CoCR – 14.81%

Property #3
864
Type – Single Family
Vehicle – Rental
Date – December 2021
Purchase Price – $435k
Down Payment – 5%
Rehab – $50k
ARV – $550k
CoCR – 11.09%
