Interactive demo — Sample data

Fix & Flip Analyzer

16 Pine Hollow Ct, Monroe

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)

$8,660

4.8% margin

Max allowable offer

$77,660

at $30,000 target

Cash-on-cash ROI

11.4%

Cash needed $76,084

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

Downside

-$18,392

Total cost $183,992

Deal loses money

Expected

$8,660

Total cost $171,340

Upside

$20,816

Total cost $168,184

Break-even resale: $171,340

Estimates are illustrative and do not guarantee an investment return.