RRMM Development Group

Flipper

Underwrite a fix & flip line by line — rehab budget, financing, carry, selling costs, net profit, ROI and your max allowable offer. Export a branded deal report for investors and lenders.

Subject Property

Rehab Budget

$
$
$
$
$
$
$
$
$
$
$
$
Total Rehab
$82,500

Financing

Buy & Holding Costs

Selling Costs

Cost Breakdown

Purchase Price$255,000
Rehab (incl. 10% contingency)$82,500
Buy Closing Costs$5,100
Holding (6 mo @ $680/mo)$4,080
Loan Interest$14,835
Lender Fees & Points$7,980
Selling Costs$26,000
Total Project Cost$395,495
Sale Price / ARV$400,000
Net Profit$4,505

Advanced Deal Analysis

Sources & uses, month-by-month cash flow and draws, sensitivity grid, exit strategies and a deal scorecard.

Premium
Sign in to unlock advanced analysis
Deal Snapshot
Loan Amount$299,250
Down Payment$38,250
Total Project Cost$395,495
Break-even Sale Price$395,182
Max Offer (70% rule)$197,500
Total Cash Invested$70,245
Net Profit$4,505
ROI6.4%
Annualized ROI (6 mo)13.2%
Profit Margin (÷ ARV)1.1%
Deal check: THIN — $4,505 profit, 1.1% margin. Aim for 15%+.
Apply for fix & flip funding

Estimates only. Actual results depend on scope, market conditions, financing terms and time on market.