🏠 Subject Property
Property Details
Comparable Sales (Comps)
1
2
3
Estimated Repairs
📊 ARV Analysis
Estimated After Repair Value
$296,667
$197.78 / sq ft
Average Comp Price
$296,667
Avg Price/Sq Ft
$192
Total Repairs
$0
Confidence Level
High
Comp Analysis
| Comp | Price | $/Sq Ft | Adjustment | Adjusted |
|---|---|---|---|---|
| Comp 1 | $285,000 | $196.55 | +$9,850 | $294,850 |
Deal Analysis
ARV
$296,667
- Purchase Price
-$200,000
- Total Repairs
-$0
- Holding Costs (Est 6%)
-$17,800
- Selling Costs (Est 8%)
-$23,733
Estimated Profit
$55,134
70% Rule Quick Check
Maximum Allowable Offer (MAO): $207,667 (70% of ARV minus repairs)