Investor Deal Facts
Address5646 Hesper Road, Billings, MT 59106
Value$700,000
Cash to Close / LTV$168,454.73 / 24%
Origination Fee to B2S (included in Cash to Close)$12,457.73
Monthly Payment$1,739.37
Prepaid Lease Payment Total (24 months)$41,744.80
Option Basis$239,267.57
Credits-$20,872.40
Net Option Price$218,395.18
Profit$49,940.44
ROI30%
| Month | Option Price | Month | Option Price |
|---|---|---|---|
| M13 | $223,595.02 | M14 | $228,794.87 |
| M15 | $233,994.72 | M16 | $239,194.57 |
| M17 | $244,394.42 | M18 | $249,594.26 |
| M19 | $254,794.11 | M20 | $259,993.96 |
| M21 | $265,193.81 | M22 | $270,393.66 |
| M23 | $275,593.50 | M24 | $280,793.35 |
Monthly Prorate$5,199.85
Backend Fee to B2S (prorates to the month of closing)$12,457.73
ROI30%
Bridge2Sell · Confidential Investor Summary. Verified figures reconciled to the signed proposal. Provided for informational purposes only; not an offer to sell or a solicitation to buy any security.