Interactive demo — Sample data

Fix & Flip Analyzer

305 Elm Ridge Rd, Gastonia

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)

-$19,225

-9.8% margin

Max allowable offer

$82,775

at $30,000 target

Cash-on-cash ROI

-20.9%

Cash needed $92,012

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

Downside

-$50,035

Total cost $231,275

Deal loses money

Expected

-$19,225

Total cost $216,225

Deal loses money

Upside

-$5,592

Total cost $212,442

Deal loses money

Break-even resale: $216,225

Estimates are illustrative and do not guarantee an investment return.