Property Overview
1.Basic Property Information
Houston
TX
2. Deal Structure Overview
Offer Type: Sub-to
Asking Price: $175000
Comps: $200000
After Repair Value (ARV): $210000
Offer Made to Seller: $160000
Assignment Fee: $9999
Total Down Payment Needed: $990000
Down payment breakdown
• Cash To Seller: $25000
• Assignment Fee: $10000
• Realtor Fee: $0
• Arrears: $0
Entry Fee:13%
3. Financing Terms
Offer Type: Sub-to
Existing Loan Balance: $150000
Current Intrest Rate: 3.75%
Total Monthly Payment: $1100
Remaining Loan Term: 23%
4. Cash Flow Metrics & Deal Summary
Market Rent: $1800
Annual Gross Cash Flow: $8400
Annual Net Cash Flow: $4199
Cash On Cash Return: $16.8
5. Notes
Titan Capital, LLC (our company) is the direct purchaser of this property. A legally binding Agreement of Sale has been signed between Titan Capital, LLC and the Seller. Additionally, a Memorandum of Contract has been filed to secure our exclusive right to purchase this property. We hold a legally enforceable interest and intend to complete the purchase.
6. Disclaimer
We are the direct purchaser of this property. A legally binding Agreement of Sale has been executed between Titan Capital, LLC (our company) and the Seller, along with a Memorandum of Contract filed to secure our exclusive right to purchase. Our company holds a legally enforceable interest in this property and intends to complete the purchase. We are not brokers and do not represent the Seller or any third parties in a brokerage capacity. DO NOT contact the property owner/seller directly without our explicit written consent. Any attempts to interfere with this contract—including direct communication or negotiation with the Seller—will be considered tortious interference and may result in legal action, including, but not limited to, a $75,000 fine in the form of damages paid to Titan Capital, LLC.
