Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated almost 9 years ago on . Most recent reply

User Stats

13
Posts
1
Votes
Terrance Harrington
  • Chicago, IL
1
Votes |
13
Posts

BiggerPockets Wholesale Calculator MAO Calculations Formula Help

Terrance Harrington
  • Chicago, IL
Posted

As a newbie real estate investor I believe that the tools offered on BiggerPockets are Awesome. However, I'm very analytical and I like to understand how to perform the calculations by hand. I have been trying to figure out how the Wholesale Calculator is calculating the MAO. I've tried using the following formula: MAO = [ARV] – [Flipper’s Profit] – [Repair Costs] – [Fixed Costs] – [Wholesale Fee], however my calculations are much different than what the calculator calculates as the rental owners purchase price.

Here are the numbers that I'm using:

After Repair Value = $150,000

Desired Wholesale Profit = $5,000

Cash Buyer's Desired Cash on Cash Return = 12%

Loan Amount = $100,000

Loan Interest Rate = 5%

Amortized = 30 years

Purchase Closing Cost = $3,500

Total Gross Monthly Rent = $1,800

Other Monthly Income = $50

Property Taxes = $1,350

Monthly Insurance = $45

Vacancy Rate = 8%

Repairs = 8%

Cap Ex = 5%

Property Mgmt = 10%

So based on these numbers I'm calculating $150,000 - $18,000 (12% COC) - $25,000 - (not sure what's considered fixed cost) - $5,000 = $102,000 but the calculators states that my MAO is $124,767.84. 

Help, what am I doing wrong???

Most Popular Reply

User Stats

8
Posts
3
Votes
Ben Millar
  • Tampa, FL
3
Votes |
8
Posts
Ben Millar
  • Tampa, FL
Replied

Terrence, where did you get the "Fixed Costs". Per the calculator, it looks like the estimated repairs are $25,000? Is it possible you mixed up the term "Fixed Costs" with "cost to fix". The MAO formula for fix and flips is considered to be: MAO = (70% X ARV) - Repair Costs. You can obviously make this more detailed: MAO = ARV - Your Profit - Commissions (6%) - Holding Costs (utilities, insurance, taxes, interest). You can always dig deeper. But this model is for generally for fix and flips.

The evaluation methodology is different for buy and holds.  I would evaluate based on potential cash flow. 

Loading replies...