Products

This program has been designed to return $300,000 dollars on a ONE TIME Investment of $50,000 dollars. The simplicity of this program makes it easy to understand and extremely profitable. You will be investing in three bedroom properties at 50% LTV (loan to value) including rehab costs. It is our position to find properties at a price of 20% to 30% of market value for us to profit. In the example below we will summarize how the program works.

• We will locate properties that have After Rehab Value (ARV) of $100,000 or more and we will purchase one property with a market value of $100,000. Your investment will be $50,000 for the property for a total of $100,000 (see A B & C) with a profit of $50,000.
• It is our intent to purchase 6 properties over the next 12 months to facilitate the return of $200,000 dollars, rolling over your $50,000 investment. After purchase and rehab of the properties, you then apply for an 80% loan on the one property (see D) and use those funds to purchase the next property.
• We now have equity of 20% or $20,000 in the property, and $30,000 in profit (see E-F-G) our total profit is $300,000 for 6 properties (see summary).

In summary your initial investment of $25,000 has gained you a $200,000 return.

A. $100,000 After Rehab Value X 1 Properties = $100,000 ARV
B. $50,000 Purchase and Rehab Costs X 1 Properties = $100,000
C. $50,000 Profit X 1 Properties = $50,000 profit

D. 80% loan on $100,000 (1 Properties) = $80,000 Mortgage

E. 20% Equity = 20,000 x 6 = $120,000 Profit
F. $30,000 Refinance Profit (Per property) x 6 = $180,000
G. $180,000 plus $120,000 = $300,000

H. H.U.D. Rental income for a three bedroom property.
$1,500 per month

I. Yearly Income per Property
$18,000 per year ($1,500 x 12 months) X 6 Properties = $108,000

J. Yearly Expenses per Property
$8,000 Mortgage at 10.00% interest = $667 per month
$ 500 Property Insurance
$ -0- Taxes (Government subsidy 10 year tax abatement)
$1,800 Property Management (10% of Yearly Income)
<$10, 300> Gross expenses

K. Monthly Cash Flow
$18,000 Yearly Income
<$10,300>Yearly Expenses
$7,700 Profit divided by 12 months = $641.66 per month

Summary:
$ 180,000 Refinance ($30,000 X 6 properties)
$ 120,000 Equity x 6 properties
$ 46,200 Income (4 Properties)

$ 346,200 Total Profit

(Return of original investment of $50,000)

(This program is for accredited investors only and is subject to risk in the current market and potential future market conditions. This is an example only and not a guarantee of future profit or income.)

(Return of original investment of $25,000)

(This program is for accredited investors only and is subject to risk in the current market and potential future market conditions. This is an example only and not a guarantee of future profit or income.)