| Acquisition | |
| Purchase Price | $200,000 |
| Closing Costs (Buy) | $6,000 |
| Renovation | |
| Kitchen | $15,000 |
| Bathroom(s) | $10,000 |
| Flooring | $5,000 |
| Paint / Drywall | $3,000 |
| Landscaping | $2,000 |
| Rehab Subtotal | $35,000 |
| Holding (6 months) | |
| Mortgage | $8,400.00 |
| Insurance | $900.00 |
| Utilities | $1,200.00 |
| Property Taxes | $1,800.00 |
| Holding Subtotal | $12,300 |
| Selling | |
| Agent Commission (6%) | $18,600 |
| Closing Costs (Sell) | $4,000 |
| Selling Subtotal | $22,600 |
| Total Investment | $275,900 |
| Selling Price (ARV) | $310,000 |
| Net Profit | +$34,100 |