Projected Sales Price $44,900
Difference in sale $38,400
36 months of payments = $21,600
Property taxes -$2412
Buyer Credit -$3000
Total Profit = $54,588

Investor Profit (50%) = $27,294
a 419.9% return
Annual Rate of return 139%