Purchase/Build Calculator
| Project Name/Address |
| @ |
| Purchase Price |
| $ |
| Down Payment |
| % |
| Loan Interest Rate |
| % |
| Project Term/Months |
| M |
| Construction Cost |
| $ |
| Construction Loan |
| $ |
| Construction Loan Interest |
| % |
| After Repair Value |
| $ |
| Real Estate Agent Fees |
| % |
| Closing Fees |
| % |
| Comparable Property(add link below) |
| @ |
| Comparable Property Sold Price |
| $ |
| Comparable Property # of Bedrooms |
| # |
| Comparable Property # of Bathrooms |
| # |
| {{ (arv-cf/100*arv-(ref/100*arv)*1)-(((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100+((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))+(cl + cl * clir/100 * term/12)) | number:2}} Net Profit |
{{[(arv-cf/100*arv-(ref/100*arv)*1)-(((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100+((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))+(cl + cl * clir/100 * term/12))]/[(cc-cl+((dp)/100*(pp + 0 )))]*100 | number:2}} Renturn on Investment |
| ${{cc-cl+pp*cf/100+((dp)/100*(pp + 0 ))| number:2}} Total Cash Invested |
{{term}} months Total project length |
Full Project Analysis / {{nm}}
| TERM |
| Estimated project length is: |
| {{term}} months |
| FINANCIALS |
| Acquisition Costs |
| Purchase Price |
| ${{pp | number:2}} |
| Closing Fees – paid at acquisition |
| ${{pp*cf/100 | number:2}} |
| Total |
| ${{pp+pp*cf/100 | number:2}} |
| Financing Costs |
| Mortgage Loan @ {{(100-dp)}}% loan to value(LTV) & {{ir}}% interest per year |
| ${{(100-dp)/100*(pp + 0) | number:2}} |
| Mortgage interest paid for {{term}} months |
| ${{((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 | number:2}} |
| Total |
| ${{((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0)) | number:2}} |
| Construction Costs |
| Construction Loan @ {{clir}}%for {{term}} months /yr |
| ${{cl}} |
| Construction Interest Only Cost |
| ${{cl * clir/100 * term/12 | number:2}} |
| Total |
| ${{cl + cl * clir/100 * term/12 | number:2}} |
| Cash Costs |
| Down Payment %{{100-(100-dp)}} of Acquisition Price + Closing Costs |
| ${{(dp)/100*(pp + 0 )+pp*cf/100| number:2}} |
| Construction Cash Expense(Construction Cost – Construction Loan) |
| ${{cc-cl| number:2}} |
| Total |
| ${{cc-cl+((dp)/100*(pp + 0 ))+pp*cf/100| number:2}} |
| Total Project Cost |
| Cash Costs (Down Payment + Cash Construction Expense) for {{term}} months |
| ${{((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100 | number:2}} |
| Mortgage @{{ir}}%/yr for {{term}} months |
| ${{((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))| number:2 }} |
| Construction @{{clir}}%/yr for {{term}} months |
| ${{(cl + cl * clir/100 * term/12) | number:2}} |
| Total |
| ${{((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100+((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))+(cl + cl * clir/100 * term/12)| number:2 }} |
| Sales Costs |
| Sales Price (After Repairs Value – ARV) |
| ${{ arv | number:2}} |
| Closing fees @{{cf | number:2}}% of ARV (Lawyer/Mortgage Discharge Fee) |
| ${{ cf/100*arv | number:2}} |
| Real Estate Selling Fees @{{ref | number:2}}% of ARV |
| ${{ (ref/100*arv)*1| number:2}} |
| Net Selling Price |
| ${{ arv-cf/100*arv-(ref/100*arv)*1 | number:2}} |
| Total Profit |
| ${{ (arv-cf/100*arv-(ref/100*arv)*1)-(((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100+((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))+(cl + cl * clir/100 * term/12)) | number:2}} |
| Return on Investment (ROI= Profit/Cash Cost) |
| %{{[(arv-cf/100*arv-(ref/100*arv)*1)-(((dp)/100*(pp + 0 )+cc-cl)+pp*cf/100+((0+pp) * ((100-dp)/100)) * (ir*100)/10000 * term/12 +((100-dp)/100*(pp + 0))+(cl + cl * clir/100 * term/12))]/[(cc-cl+((dp)/100*(pp + 0 )))]*100 | number:2}} |
| Comparable Property Details |
| Comparable Property Sold Price |
| ${{ cpp}} |
| Comparable Property # of Bedrooms |
| #{{ cpb}} |
| Comparable Property # of Bathrooms |
| #{{ cpbb}} |
| Link to Comparable Property : {{cp}} |