Short Term Owner Financing
	List Price	$     125,000.00	LP/SF	$         67.39	Purchase Price	$      125,000.00	SP/SF	$   67.39
	Sq Feet	1855			Owner Financing Rate	5%	Rate/Day	0.000137
					Principal Amnt	$      118,750.00
	ARV	$     163,240.00	ARV/SF	$         88.00	Num Days till Ballon	90
	Sq Feet	1855
					% Down	5%
	Capital Improvements	$                  -			Downpayment	$         6,250.00
	Refi Amount	$     130,592.00
	Closing Costs for Refi	$         3,917.76			Closing Costs for Purchase	$1,000
					Owner Financing Costs	$         1,464.04
	Money Pulled Out	($789.80)			Total Payed Owner	$ 126,464.04
	Goal - Cash out refi at 80% Appraised Value
	Have nothing in the deal after Refi