Fix & Flip Profit Analyzer
Calculate precise Net Profit, ROI, and Maximum Allowable Offer (MAO) in under 60 seconds.
1. Acquisition & Rehab
The baseline numbers for buying and fixing the property.
2. Financing (Hard Money)
How you are funding the deal. Most flips use short-term bridge debt.
3. The Holding Phase
The 'Burn Rate' while you own the property.
4. The Exit (Sale)
Selling costs are the biggest surprise for new investors.
Report
RunTheNumbers
Fix & Flip Analysis
Project Snapshot
Key profitability metrics for this flip.
Net Profit
$46,462
Estimated Bottom Line
ROI
98.05%
Return on Cash
Annualized ROI
196.1%
Yearly Equivalent
Margin of Safety
16.90%
Profit Spread (Net / ARV)
Lender Risk Profile
How a hard money lender views this deal.
Loan to Value (LTV)
59.96%
Loan Amount / ARV (Target < 70%)
Skin in the Game
$47,388
Your Total Cash Invested
Break-Even Analysis
How much can the market drop before you lose money?
Break-Even Sale Price
$228,538
You can sell for $228,538 and break even.
Cash Requirements
Liquidity needed to complete the project.
Upfront Cash Needed
Day 1 Cash to Close
$36,393
Down Payment + Closing Costs + Points + Prepaid
Monthly Burn Rate
Ongoing holding costs
$1,833
Interest + Taxes + Insurance + Utilities
Total Cost Breakdown
Purchase Basis (Price + Costs)
$153,000
Rehab Basis (Budget + Contingency)
$44,000
Financing Costs
$12,538
Holding Costs
$2,750
Selling Costs (Commissions + Closing)
$16,250
Total All-In Cost
$228,538
Instant Proof of Funds for Your Fix and Flip Deals
New Silver Real Estate Loans are designed for property investors who need quick access to capital at competitive interest rates.
Disclosure: We may earn a commission from this link. No extra cost to you.
Explore More Tools
Analyze your deals with our complete suite of professional calculators.