Hey BP flippers pro's
This is the first time I've been doing a flip using Hard Money, and I've been struggling with the numbers to the point if I'm doing the math correct or not.
I have used BP calculator and I also created an spreadsheet, but most of my numbers for profit are too low or negative... If I have a deal like this for instance below, what would be your numbers?
Hard money lends 75% ARV, 10% of loan and 2.5% origination fee, assuming I'm paying closing costs when selling the property ($5,000), here are my numbers...
I might be doing (substracting) something that I shouldn't ?... Any help is appreciated,
Purchase Price - initial | $118,000.00 |
Earnest Money | $5,000.00 |
Fees from wholesaler | $295.00 |
Purchase price | $113,295.00 |
ARV | $185,000.00 |
Rehab | $45,000.00 |
Purchase Closing Costs | $1,500.00 |
| |
Loan Amount calculation | ARV x 75% |
Max Loan Amount | $138,750.00 |
Actual Loan Amount | $138,750.00 |
Monthly Interest payment | $1,035.63 |
Max Monthly Interest payment (after all draws) | $1,300.78 |
Final Loan Amount to pay back lender | $124,875.00 |
| |
Holding Costs in Fix & Flip BP report | |
Rehab and sell property (months) | 5 |
Costs per month | $620.00 |
Total Holding Costs | $3,100.00 |
| |
Financing Cost | |
Highest monthly interest payment x months | $6,503.91 |
| |
Purchase Cost in Fix & Flip BP report | |
10% of loan | $13,875.00 |
2.5% origination fee (min $2,500) | $3,121.88 |
Prepaid interest | $36.33 |
Total | $17,033.21 |
| |
Initial investment | |
Out of Pocket pp+rehab - loan amount | $19,545.00 |
Out of Pocket - EMD | $5,000.00 |
Purchase Costs / Lender fees | $17,033.21 |
Total | $41,578.21 |
| |
Sale Cost (from bp report) | |
Agent commission/fees 6% | $11,100.00 |
Sale closing costs | 5000 |
| |
Profit | |
Total (pre-income tax) | -$3,657.11 |
ROI based on 5 month flip | -17.59% |