Rehab / Fix-and-Flip Calculator
Scope, contingency, carrying cost, and whether the spread is real.
Assumptions · Acquisition
Percent of purchase price
Assumptions · Scope of work
Assumptions · Hold and exit
Utilities, insurance and taxes during the project
Commissions, concessions and seller closing costs
Analysis
Projected profit
$4,750
- Rehab budgetHard costs plus contingency
- $77,000
- Carrying and financing
- $26,675
- Total project cost
- $539,300
- Break-even resale
- $579,892
- Maximum responsible offer70% of after-repair value less rehab
- $332,500
- Return on cash
- 2.53%
Your analysis is complete.
These are assumptions, not verified facts about a property.
Add an address to carry these numbers into Property Intelligence™ — the full advisory product, with evidence, documents and next steps.
Ask a question