Interactive demo — Sample data

Fix & Flip Analyzer

1550 Marlwood Cir, Salisbury

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)

$13,528

5.6% margin

Max allowable offer

$137,528

at $30,000 target

Cash-on-cash ROI

16.6%

Cash needed $81,364

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

Downside

-$17,940

Total cost $239,200

Deal loses money

Expected

$13,528

Total cost $226,973

Upside

$28,585

Total cost $223,940

Break-even resale: $226,973

Estimates are illustrative and do not guarantee an investment return.