Fix & Flip Proforma
Untitled deal · Fix & Flip
InputsFix & Flip
01 / Acquisition
What you’re paying.
$
%
$8,000
Total Acquisition$408,000
78
Deal Score
●CAUTION · TIGHT MARGINS
Net Profit
$54,157
48.7% ROI · 1.49x cash multiple
Cash Required
$111,093
Total equity required
Loan Amount
$386,750
Lender contribution
Cash Received at Sale
$165,250
After loan repayment
Cash Multiple
1.49x
On cash invested
Margin of Safety
9.8%
Cushion vs ARV
70% Rule
75.8%
Industry max: 70%
Where the money goes
$498k
Total cost
Acquisition$408,00082%
Renovation$55,00011%
Financing$30,9436%
Holding$3,9001%
Risk checks
70% Rule
Purchase + reno ≤ 70% of ARV
75.8%
Margin of Safety
Cushion before break-even
9.8%
Break-Even ARV
vs your ARV of $600,000
$541,134
Reno % of ARV
Heavier rehabs carry more risk
9.2%
If ARV moves... (sensitivity)
ARV ChangeProfit
-50k
$8,157
-30k
$26,557
-20k
$35,757
-10k
$44,957
Base
$54,157
+10k
$63,357
+20k
$72,557
+30k
$81,757
+50k
$100,157