Atlantis Listings

PROPERTY DETAILS

Property Address

ARV (After Repair Value)

Current Mortgage Balance

Asking Price

Estimated Repair Costs

Property Class

Strategy

Wholesale Assignment Fee

ANALYSIS RESULTS

MAO

—

WHOLESALE MAO

MAO minus fee

EQUITY POSITION

BUYER NET PROFIT

After all costs

YOUR WHOLESALE FEE

MAO - Asking

SOFT COSTS (16%)

Commission+Close+Lending

SOFT COSTS BREAKDOWN

COST	DETAIL	AMOUNT
Buyer Agent Commission	4% of ARV	$0
Seller Agent Commission	3% of ARV	$0
Closing Costs (2 transactions)	2% × 2 = 4%	$0
Lending Costs	Fees + Interest ≈ 5%	$0
TOTAL SOFT COSTS	~16% of ARV	$0

DEAL SCORE

AWAITING DATA

SUBJECT PROPERTY

Subject Property ARV ($)

COMPARABLE PROPERTIES

Comp 1 Address

Sold Price

Comp 2 Address

Sold Price

Comp 3 Address

Sold Price

COMP RESULTS

AVERAGE COMP

MEDIAN COMP

SUGGESTED ARV

ADJUSTMENTS (+/-)

Bedrooms

Bathrooms

Sq Ft Diff

Condition

Location

TOTAL ADJUSTMENTS

ADJUSTED ARV

SELLER QUALIFICATION — ERIC CLINE METHOD

—

ANSWER QUESTIONS TO GRADE

OFFER TERMS

Seller Name

Property Address

Offer Amount ($)

Earnest Money Deposit ($)

Inspection Period (Days)

Close of Escrow (Days)

Assignment Fee ($)

CASH BUYER STATS

TOTAL BUYERS

ACTIVE DEALS

—

AVG ARV %

ADD CASH BUYER

Name

Company

Phone

Buying Criteria

Areas

Strategy

ARV % They Buy At

BUYER LIST

NAME	COMPANY	PHONE	EMAIL	CRITERIA	AREAS	STRATEGY	ARV%

MAO = ARV x Class% - Repairs - Assignment Fee
Soft Costs = 7% commission + 4% closing + 5% lending = 16%
Commission: 4% buyer agent + 3% seller agent = 7%
Closing: 2% per transaction x 2 = 4%
Lending: 2% fees + interest = 5%
Buy & Hold Cash Flow — Class A: 1% | Class B: 1.5–2% | Class C: 2.25–3.5%
Fix & Flip MAO — Class A: 75% (under $350K) / 65% (over $350K)
Fix & Flip MAO — Class B: 70%
Fix & Flip MAO — Class C: 65% (under $150K) / 75% (over $350K)
⚡ Always use ODD numbers for offers
⚡ Funds held in escrow account
⚡ Buy property AS-IS
⚡ Buyer covers closing costs