โšก Fix & Flip PRO

Everything the Free Calculator Does, Plus Pro Tools

Full amortization schedules ยท Sensitivity analysis ยท Side-by-side deal comparison ยท Save unlimited analyses ยท PDF export ยท Rehab budget tracker

โœ… PDF Exportโœ… Sensitivity Analysisโœ… Deal Comparisonโœ… Save 20 Analysesโœ… Rehab Trackerโœ… One-Time $29
๐Ÿ“ Deal Inputs
$
$
$
mo
%
%
pts
$
%
$
๐Ÿ”จ Rehab Budget Tracker
Kitchen
Bathrooms
Flooring
Roof/Exterior
HVAC
Electrical
Plumbing
Paint/Drywall
Landscaping
Other/Misc
Budget: $40000 Actual: $0 Remaining: $40000
๐Ÿ“‹ Compare with Deal B
$
$
$
%

Deal A โ€” Your Deal

Profitโ€”
Cash Neededโ€”
ROIโ€”
Ann. Returnโ€”

Deal B

Profitโ€”
Cash Neededโ€”
ROIโ€”
Ann. Returnโ€”
๐Ÿ“Š Deal Results Good Deal
Projected Profit
$39,675
After all costs & loan payoff
Cash-on-Cash ROI
44.7%
on cash invested
Cash Needed at Close
$88,675
down + costs + fees
Hard Money Loan
$221,250
funded by lender
Total Monthly Cost
$3,713
interest + carrying/mo
ARV โ€” Purchase Spread
$130,000
the "meat" of the deal

Full Cost Breakdown

Purchase Price$250,000
Rehab Cost$45,000
Loan Points (2%)$4,425
Additional Loan Fees$1,500
Holding Costs (6 mo)$9,000
Selling Costs (8%)$30,400
Total Project Cost$340,325
Annualized Return on Cash Invested
89.5%
Based on 6-month hold ยท estimates only
โš ๏ธ Disclaimer: All projections are estimates only. Actual results vary. This tool is for educational and informational purposes only โ€” not financial or investment advice.
โญ Fix & Flip PRO โ€” $29 One-Time
Unlocks sensitivity analysis, amortization, deal comparison & save
Use Free Version Instead
๐Ÿ“ˆ Sensitivity Analysis โ€” What If Scenarios

Profit across ยฑ20% scenarios for ARV and rehab cost.

ARV \ Rehab-20% rehabBase rehab+20% rehab
๐Ÿ“‹ 12-Month Amortization Schedule
MoPaymentPrincipalInterestBalance
๐Ÿ’พ Saved Analyses (up to 20)