Interactive demo — Sample data

Fix & Flip Analyzer

27 Shady Oak Ln, Charlotte

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)

$21,623

5.3% margin

Max allowable offer

$280,623

at $30,000 target

Cash-on-cash ROI

18.7%

Cash needed $115,474

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

Downside

-$26,297

Total cost $401,197

Deal loses money

Expected

$21,623

Total cost $385,878

Upside

$45,725

Total cost $382,150

Break-even resale: $385,878

Estimates are illustrative and do not guarantee an investment return.