Deal Overview
 
ARV (After Repair Value)
 
Project Months
 
Square Footage
Purchase & Rehab
 
Price
 
Rehab Budget
From Builder tab: $0
 
Closing Costs
 
Holding Costs / Month
 
Total Holding Costs
 
Total Project Cost
 
Max Offer
 
Within Max Offer?
—
Financing
Loan terms: — (set in the Lender tab)
 
HML Loan Amount
Suggested: $0
Cash Required
 
HML Points ($)
 
HML Interest ($)
 
Total Financing Cost
Resale & Profit
 
%
RE Commission
 
%
Resale Closing Costs
 
%
Buyer Concessions
 
Selling Costs
 
Total Cost Basis
 
Break-Even Price
Net Profit
 
%
Profit Margin
 
—
Cash-on-Cash ROI
 
%
Profit Min
 
Profit Min $
 
Deal?
—
Resale Price Sensitivity
Resale Price Net Profit Margin
Rehab Overrun Sensitivity
Overrun Net Profit Margin
Stress Test
Scenario Net Profit Margin
Collateral
 
Total Project Cost
Loan Terms
 
%
HML LTV (% of ARV)
 
%
HML Points
 
%
HML Interest Rate
 
Max HML Loan
 
HML Loan Amount
Suggested: $0
Risk & Return
 
%
Actual LTV
 
%
Actual LTC
 
Protective Equity ($)
 
%
Protective Equity
 
Points Income ($)
 
Interest Income ($)
 
Total Yield ($)
 
—
Annualized Yield
 
Within Policy?
—
Collateral Value Sensitivity
ARV Scenario Protective Equity Cushion
Scope of Work
 
Roof
 
Exterior
 
Kitchen
 
Bathrooms
 
Flooring
 
Interior Finishes
 
Electrical
 
Plumbing
 
HVAC
 
Permits & Fees
 
Other / Misc
 
Subtotal
Contingency & Total
 
%
Contingency
 
Contingency ($)
 
Rehab Budget
Suggested: $0
 
Cost / SqFt
Buyer Loan
 
Sale Price
 
Down Payment
 
Loan Amount
 
Rate
 
Term (years)
 
Monthly Payment
 
Total Interest
 
Total Paid
 
Required Income
Buyer Loan Fees
 
Lender Fees
 
Appraisal
 
Title Insurance
 
Recording Fees
 
Transfer Taxes
 
Insurance
 
Tax Escrow
 
Prepaid Interest
 
Total Fees
 
Total Loan Cost
Costs of Home Ownership
 
Property Taxes
 
Homeowners Insurance
 
PMI
 
HOA Dues
 
Electricity
 
Water & Sewer
 
Natural Gas
 
Trash & Recycling
 
Internet
 
Pest Control
 
Lawn Care
 
HVAC Servicing
 
Gutter Cleaning
 
Termite Bond
 
Septic Tank
 
Total Monthly Cost
* Blue fields are inputs
* Green-bordered fields are shared between tabs
* Everything else calculates automatically
* Lock icon next to Net Profit solves Purchase Price for your target
...