Purchase Price
$1,700,000
Renovation
$350,000
After Repair Value
$2,200,000
Projected Profit
$150,000
7.3% ROI
Cost Breakdown
Purchase Price
$1,700,000
Renovation
$350,000
Total Costs
$2,050,000
Projected Profit
$150,000
Sensitivity Analysis
Projected profit and ROI across ARV and renovation cost scenarios
| ARV ↓ / Reno → |
-20% $280,000 |
-10% $315,000 |
Base $350,000 |
+10% $385,000 |
+20% $420,000 |
+30% $455,000 |
|---|---|---|---|---|---|---|
|
-20% $1,760,000 |
-$220,000
-11.1% |
-$255,000
-12.7% |
-$290,000
-14.1% |
-$325,000
-15.6% |
-$360,000
-17.0% |
-$395,000
-18.3% |
|
-10% $1,980,000 |
$0
0.0% |
-$35,000
-1.7% |
-$70,000
-3.4% |
-$105,000
-5.0% |
-$140,000
-6.6% |
-$175,000
-8.1% |
|
Base $2,200,000 |
$220,000
11.1% |
$185,000
9.2% |
$150,000
7.3% |
$115,000
5.5% |
$80,000
3.8% |
$45,000
2.1% |
|
+10% $2,420,000 |
$440,000
22.2% |
$405,000
20.1% |
$370,000
18.0% |
$335,000
16.1% |
$300,000
14.2% |
$265,000
12.3% |
|
+20% $2,640,000 |
$660,000
33.3% |
$625,000
31.0% |
$590,000
28.8% |
$555,000
26.6% |
$520,000
24.5% |
$485,000
22.5% |
≥$20k $0–$20k Negative Base scenario
Details
- Type
- flip
- Sq. ft.
- Listing
- View listing