New Construction Deal Calculator
Run every new build through the same math: ARV, build cost, carry, commission, and true profit.
Property
Build Variables
Extra Expenses
$
$
$
$
$
$
$0
Interest Carry Schedule
% of build cost drawn each month. Land, closing and extras are carried from month 1.
| Month | Drawn % | Balance | Interest |
|---|---|---|---|
| Payment 1 | $179,000 | $1,790 | |
| Payment 2 | $233,000 | $2,330 | |
| Payment 3 | $341,000 | $3,410 | |
| Payment 4 | $395,000 | $3,950 | |
| Payment 5 | $395,000 | $3,950 | |
| Payment 6 | $395,000 | $3,950 | |
| Total Interest Payments | $19,380 | ||
Results
ARV$639,000
Total Build Cost$270,000
Extra Expenses$0
Total Points$7,900
Total Interest$19,380
Real Estate Commission$38,340
Cost of Land$120,000
Closing Cost$5,000
Total Profit$178,380
Profit Percentage27.9%
Cash In (land + closing + points)$132,900
Return on Cash134%
Deal check: PASS — 27.9% profit margin clears the 20% new-build target.
Premium
Get a line-by-line materials and labor breakdown, regional pricing, draw schedule, and a client-ready proposal.
Estimate Detailed Cost & ProfitsSign in required