Interactive demo — Sample data

Fix & Flip Analyzer

742 Westview Dr, Matthews

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)

$7,353

2.0% margin

Max allowable offer

$242,353

at $30,000 target

Cash-on-cash ROI

6.9%

Cash needed $106,990

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

Downside

-$35,938

Total cost $368,518

Deal loses money

Expected

$7,353

Total cost $354,148

Upside

$28,963

Total cost $350,612

Break-even resale: $354,148

Estimates are illustrative and do not guarantee an investment return.