OUTPUTS
LTV Rehab
(%)
:
Out of Pocket
($)
:
Cash Out
($)
:
LTV Refinance
(%)
:
Net ROI
(%)
:
Cash Flow
($/mo.)
:
REHABBING
ARV
($)
:
Purchase
($)
:
Rehab
($)
:
Closing
($)
:
Duration
(mo.)
:
Utility
($/mo.)
:
Insurance
($/mo.)
:
Tax
($/yr.)
:
1ST LOAN
Purchase Ratio
(%)
:
Rehab Ratio
(%)
:
Points
(%)
:
OOP
Interest
(%)
:
OOP
2ND LOAN
Purchase Ratio
(%)
:
Rehab Ratio
(%)
:
Points
(%)
:
OOP
Interest
(%)
:
OOP
HOLDING
Rent
($/mo.)
:
Refinance
($)
:
Points
(%)
:
Interest
(%)
:
Years
(yrs.)
:
Mortgage
($/mo.)
:
Management
(%)
:
Maintenance
(%)
:
Vacancy
(%)
:
Water/Sewer
($/mo.)
:
Insurance Holding
($/mo.)
:
Tax Holding
($/yr.)
:
DECLARATIONS
This analysis tool is for quick estimation only. Please conduct your own due diligence to confirm the numbers.
By using this website, you agree the website owner will not be responsible for any loss or liability resulting from your decisions.