Property Portfolio
Little Rock, Arkansas
PROPERTY PROFILE:
• 3123 W 15th St. Little Rock, 72204
• 2 bed, 1 bath
• 1,204 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $18,000
• Loan Amount - $30,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable - $13,386.80
BUYER PROFILE:
• CURRENTLY FOR SALE
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $59,000
• Monthly Mortgage - $795
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $286,203
North Little Rock, Arkansas
PROPERTY PROFILE:
• 1922 Augusta St. North Little Rock, AR 72114
• 3 bed, 1 bath
• 767 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $20,000
• Loan Amount - $30,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable - $13,386.80
BUYER PROFILE:
• SOLD
• First time homebuyer. Single mother of three.
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $69,000
• Monthly Mortgage - $895
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $322,200
North Little Rock, Arkansas
PROPERTY PROFILE:
• 618 Poe St, North Little Rock AR 72117
• 4 bed, 2 bath
• 1,650 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $40,000
• Loan Amount - $40,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $889.78
• Total Interest Payable - $13,386.80
BUYER PROFILE:
• SOLD
• Grandmother, first time homebuyer looking for a safer neighborhood
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $79,000
• Monthly Mortgage - $997
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $423,000
Little Rock, Arkansas
PROPERTY PROFILE:
• 2616 Adams St, Little Rock, AR 72204
• 2 bed, 1 bath
• 912 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $30,000
• Loan Amount - $30,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable - $10,040.01
BUYER PROFILE:
• SOLD
• Fix and Flip Investor, improving neighborhoods
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $30,000
• Monthly Mortgage - $599
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $216,837
North Little Rock, Arkansas
PROPERTY PROFILE:
• 2115 W Short 17th St, North Little Rock, AR 72114
• 3 bed, 1 bath
• 892 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $33,000
• Loan Amount - $30,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable -$10,040.41
BUYER PROFILE:
•SOLD
• First time homebuyer
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $60,000
• Monthly Mortgage - $895
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $322,200
Little Rock, Arkansas
PROPERTY PROFILE:
• 4116 W 25th St, Little Rock, AR 72204
• 3 bed, 1 bath
• 976 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $32,000
• Loan Amount - $30,000
• Term – 60 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable - $10,040.41
BUYER PROFILE:
• SOLD
• First time homebuyer
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $60,000
• Monthly Mortgage - $895
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $322,200
North Little Rock, Arkansas
PROPERTY PROFILE:
• 920 N H St., North Little Rock, AR 72114
• 3 bed, 1 bath
• 1,152 sq feet
PRIVATE MONEY ANALYSIS:
• Purchase Price - $42,000
• Loan Amount - $30,000
• Term – 12 months
• Interest Rate – 12%
• Monthly Payment - $667.33
• Total Interest Payable - $10,040.41
BUYER PROFILE:
• SOLD
• First time homebuyerFirst time homebuyers
• Their two teenagers will have their own bedroom for the first time in their lives
MORTGAGE REVENUE ANALYSIS:
• Sell Price - $69,997
• Monthly Mortgage - $795
• Mortgage Term - 30 Years
• Total Mortgage Revenue Receivable - $286,200
We believe in empowering people to provide affordable housing to those who would never qualify for a traditional mortgage.
Loan & Own™ provides educational content and coaching services for real estate investing. Loan & Own does not guarantee specific financial outcomes, funding approvals, or the suitability of investment strategies. Results may vary based on individual circumstances, market conditions, and participant effort. Please consult your financial, legal, or tax advisor before implementing any strategies discussed.