THE WILDER BLUEPRINT™
ULTIMATE FLIP CALCULATOR
www.wilderblueprint.com | 619-375-3015
📍 PROPERTY INFORMATION
Purchase Date:
Projected Sale Date:
Holding Period (Months):
💰 ACQUISITION COSTS
Purchase Price:
$
Down Payment %:
%
Down Payment $:
$60,000
Loan Amount:
$240,000
Loan Points %:
%
Loan Points $:
$9,600
Closing Costs (Buyer):
$
TOTAL ACQUISITION COSTS:
$74,600
🔨 CONSTRUCTION COSTS
Labor:
$
Materials:
$
Permits & Fees:
$
TOTAL CONSTRUCTION COSTS:
$52,000
📅 HOLDING COSTS
Interest Rate (Annual %):
%
Monthly Interest:
$2,000
Total Interest:
$12,000
Property Taxes (Monthly):
$
Total Property Taxes:
$2,400
Insurance (Monthly):
$
Total Insurance:
$900
Utilities (Monthly):
$
Total Utilities:
$1,200
TOTAL HOLDING COSTS:
$16,500
🏡 SALE INFORMATION
After Repair Value (ARV):
$
Selling Costs %:
%
Selling Costs $:
$27,000
Closing Costs (Seller):
$
NET SALE PROCEEDS:
$421,000
💎 PROFITABILITY ANALYSIS
Total Investment:
$143,100
Loan Payoff:
$240,000
Gross Profit:
$47,500
🏆 NET PROFIT:
$37,900
📈 ROI:
26.5%
💰 PROFIT PER MONTH:
$6,317
DEAL SCORE
🟡
GOOD
Decent returns, proceed with caution.