Address1130 200th Avenue, Milltown, WI 54858
| Value | $329,751 |
| Cash to Close | $154,167.96 |
Year 1
| Option Price (Year One) | $199,647.00 |
| Profit | $45,479.04 |
| Annualized ROI | 29% |
Year 2 · Monthly Option Price (Months 13-24)
| Month 13 | $204,688.20 |
| Month 14 | $209,729.40 |
| Month 15 | $214,770.60 |
| Month 16 | $219,811.80 |
| Month 17 | $224,853.00 |
| Month 18 | $229,894.20 |
| Month 19 | $234,935.40 |
| Month 20 | $239,976.60 |
| Month 21 | $245,017.80 |
| Month 22 | $250,059.00 |
| Month 23 | $255,100.20 |
| Month 24 | $260,141.40 |
| Monthly Prorate | $5,041.20 |
| Backend Fee to B2S (months 13-24 only, prorates to the month of closing) | $15,736.23 |
| Annualized ROI | 29% |