Interactive demo — Sample data

Fix & Flip Analyzer

908 Brookdale Ave, Kannapolis

Inputs

Purchase price

Acquisition closing costs

Renovation budget

Contingency

Monthly holding (tax, ins., utilities)

Holding period

Financed

Annual interest

Origination points

After-repair value (ARV)

Selling commission

Seller closing costs

Target profit · $30,000

Net profit (pre-tax)

$11,193

5.3% margin

Max allowable offer

$100,193

at $30,000 target

Cash-on-cash ROI

13.3%

Cash needed $84,254

Downside: ARV −8%, reno +20%, +3 mo · Upside: ARV +5%, reno −5%, −1 mo

Downside

-$19,276

Total cost $212,016

Deal loses money

Expected

$11,193

Total cost $198,308

Upside

$25,067

Total cost $194,908

Break-even resale: $198,308

Estimates are illustrative and do not guarantee an investment return.