Interactive demo — Sample data

Fix & Flip Analyzer

88 Laurel Bend Dr, Mooresville

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)

$7,913

1.9% margin

Max allowable offer

$289,913

at $30,000 target

Cash-on-cash ROI

7.1%

Cash needed $111,642

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

Downside

-$38,902

Total cost $415,642

Deal loses money

Expected

$7,913

Total cost $401,588

Upside

$31,837

Total cost $398,138

Break-even resale: $401,588

Estimates are illustrative and do not guarantee an investment return.