​Total Flip Time: 6 Months
Rental Income: $67,860
​Net Cash Flow: $35,860
​7 bedroom 3 bath - 2,012 sqft

Date	Description	Cash Flow ($)
11/18/20	Purchase Price	(215,000)
	Renovation and Other Expenses	(80,000)
	Total Cost	(295,000)
05/2021	Refinanced Loan	275,000
	Cash Left into the Deal (Total Cost - Banks LoanJ	(20,000)
	Yearly Rental Income	67,860
	Yearly Expenses	(32,000)
	Net Cash Flow	35,860
	First Year Net Income	15,860
	Second Year Net Income	35,860