Wholesale Deal Offer Verification

[Marc Tolbert]

Hi all.

I have a potential wholesale deal where I would like to bounce the numbers here and see if it makes sense.

Its a SFR 3 bed, 2 bath 1443 sqft in Memphis. Has fireplace. Has double size lot. Zero mortgage, taxes current

Calculated ARV: $71,520

Estimated Repairs: $12,987

First Offer to Seller: $22,420

Max Offer to Seller: $26,377

Do my numbers make sense?