| Initial Loan Amount |
$ |
| Rehab Holdback |
$ |
| Total Loan Amount |
$ |
| Down Payment |
$ |
| ARLTV |
% |
| LTC |
% |
| Monthly Payment (Before Draws) |
$ |
| Monthly Payment (Interest Only) |
$ |
| Total Interest Paid |
$ |
| Origination Fee Amount |
$ |
| Down Payment |
$ |
| Lender Cost |
$ |
| Third Party Closing Costs |
$ |
| Total |
$ |
| Cash to Close |
$ |
| Unfinanced Renovations |
$ |
| Estimated Reserves - Rehab |
$ |
| Estimated Reserves - Interest |
$ |
| Total Estimated Reserves Required |
$ |
