Skip to main content

📍 Orlando, FL   |   FL Broker License BK703722   |   39 Years Experience   |  (312) 612-1031

Free Investor Tool · Florida Broker #BK703722

Wholesale & Flip Calculator

Full pro forma in one screen — purchase, repairs, carrying costs, financing (LTV or LTC), sales costs, and ARV → net profit, ROI, and annualized ROI for both cash and financed scenarios.

Deal Setup

months
$
$

Costs & Fees

$
$
$
$
$
$
$
%

Financing (optional)

%
%
%

Sales Costs (on resale at ARV)

%
%
%
Financed Deal · Net Profit
$42,042
ROI
127.56%
Annualized
306.14%

Underwriting Breakdown

Total Costs & Fees$34,208
Total Investment$234,208
Loan Amount$210,000
Interest (hold period)$8,750
Points / Origination$0
Total Financing Costs$8,750
Total Capital Requirement$32,958
Total Sales Costs$15,000
Cash Deal Net Profit$50,792
Cash Deal Annualized ROI52.05%

Hold-period costs (taxes, insurance, utilities, HOA) are pro-rated by the hold time. Financing interest is simple interest over the hold period. ROI is profit ÷ capital actually invested.

Save This Analysis
Get a branded PDF of this exact scenario emailed to you in 60 seconds.

Other Real Estate Calculators

Every Linton Global Solutions calculator is built to institutional underwriting standards — use them together to stress-test any Florida CRE acquisition, hold, or disposition.

Cap Rate Calculator

Capitalization rate from NOI and purchase price — the standard yield metric in CRE.

Open calculator →

DSCR Calculator

Debt service coverage by asset class — 1.20x multifamily to 1.55x hospitality.

Open calculator →

Mortgage + Amortization

Monthly P&I, annual debt service, balloon, and full amortization schedule.

Open calculator →

NOI Calculator

Net Operating Income from rent roll and operating expenses.

Open calculator →

LTV Calculator

Loan-to-Value sizing for stabilized, value-add, and bridge scenarios.

Open calculator →

Cash-on-Cash Return

Levered yield: annual pre-tax cash flow divided by equity invested.

Open calculator →

IRR + Equity Multiple

Multi-year hold pro forma with exit cap — the institutional return metrics.

Open calculator →

Loan Sizer (DSCR)

Solve maximum loan amount from NOI, DSCR minimum, rate, and amortization.

Open calculator →

Yield-on-Cost Calculator

Stabilized NOI divided by total project cost — the value-add and ground-up benchmark.

Open calculator →

Break-Even Occupancy

The minimum occupancy required to cover debt service plus operating expenses.

Open calculator →

GRM (Gross Rent Multiplier)

Quick price-to-gross-rent ratio — the multifamily rule of thumb.

Open calculator →

Refinance Cash-Out Analyzer

Model current vs new debt, cash out at refi, and post-refi DSCR.

Open calculator →

Waterfall / Promote

Preferred return plus promoted-interest tiers for JV and syndication splits.

Open calculator →

Debt Yield Calculator

NOI ÷ Loan — the cap-rate-independent leverage test every CMBS lender runs.

Open calculator →

Loan-to-Cost (LTC)

Construction and value-add leverage sizing across land, hard, soft, and reserves.

Open calculator →

Sources & Uses

Balance the capital stack — senior, mezz, pref, sponsor, LP — to the dollar.

Open calculator →

Net Effective Rent (NER)

Normalize face rent for free rent, TI dollars, and annual escalators.

Open calculator →

SBA 504 & 7(a) Calculator

Owner-occupied CRE financing — bank/CDC splits, monthly P&I, true cost.

Open calculator →

Bridge Loan True Cost

All-in annualized rate including origination, exit fee, and legal — not just the coupon.

Open calculator →

Construction Loan + Reserve

Interest reserve sizing, net usable proceeds, and total financing cost.

Open calculator →

Price Per SF / Per Unit

Benchmark against submarket comps — flag undervaluation discounts of 20%+.

Open calculator →

CMBS Loan Sizer

3-constraint conduit underwriting: DSCR, LTV, and debt yield tested simultaneously.

Open calculator →

Mezzanine & Pref Equity

Bridge senior debt to sponsor equity — model the blended cost of capital.

Open calculator →

Cost Seg + Bonus Depreciation

Reclassify 20–35% of basis to 5/7/15-year — year-1 tax savings ROI 8–10x.

Open calculator →

Lease vs Buy

Compare total lease cost vs net buy cost — including principal paydown and appreciation.

Open calculator →

5–10 Year Pro Forma

NOI growth, debt service, exit value, and equity multiple in one institutional projection.

Open calculator →

NPV Calculator

Net Present Value at your hurdle rate — the accept/reject test institutional investors run.

Open calculator →

Operating Expense Ratio

OpEx ÷ EGI by asset class — the fastest red-flag check on operating statements.

Open calculator →

TI Allowance ROI

Quantify tenant improvement dollars as % of PV rent and required rent bump to recover.

Open calculator →

Hold Period Sensitivity

IRR matrix across hold period and exit cap shifts — the institutional stress test.

Open calculator →

Yield Maintenance / Defeasance

CMBS prepayment penalty estimator — PV of lost yield to the lender.

Open calculator →

Hard Money + ARV

Fix-and-flip math — purchase, rehab, carry cost, selling costs, annualized ROI.

Open calculator →

Rent Escalation + CAM

Fixed, CPI, or stepped escalations alongside CAM reconciliation and pro-rata share.

Open calculator →

Risk-Adjusted Return

Sharpe & Sortino vs strategy-bucket benchmarks (core, core-plus, value-add, opportunistic).

Open calculator →

FL Property Tax Estimator

County millage rates with post-sale reassessment for every Florida county.

Open calculator →

FL Insurance Estimator

Wind, flood, and general liability $/SF by asset class and Florida zone.

Open calculator →

1031 Boot Calculator

Identify taxable boot in your 1031 exchange before closing the replacement.

Open calculator →

Capital Gains Tax Calculator

Depreciation recapture, federal LTCG, NIIT, and 1031 deferral modeling.

Open calculator →

FL Doc Stamp Tax

Florida documentary stamp tax on the deed and the mortgage note.

Open calculator →

FL Closing Cost Calculator

Buyer and seller closing-cost itemization with FL-promulgated title rates.

Open calculator →

How to Use This Calculator

The calculator models a complete wholesale or fix-and-flip transaction from purchase to resale. Defaults are pre-loaded with a typical example deal so you can see how the numbers flow before changing anything.

  1. Deal Setup — pick Wholesale or Fix & Flip, enter purchase price, hold time in months, and ARV.
  2. Costs & Fees — repair costs, monthly-rated carrying costs (taxes, insurance, utilities, HOA), and the closing-cost percentage on purchase. Monthly costs are pro-rated by hold time.
  3. Financing — pick None (cash deal), LTV (% of ARV), or LTC (% of Purchase + Repairs). Add rate and points.
  4. Sales Costs — listing and buyer commissions plus closing on the resale, all as percent of ARV.

The right-side panel updates on every keystroke and shows the headline metric (net profit and annualized ROI) plus a full underwriting breakdown.

The Formulas

  • Total Investment = Purchase + Repairs + Carrying Costs + Purchase Closing Costs.
  • Loan Amount = LTV × ARV  or  LTC × (Purchase + Repairs).
  • Interest Cost = Loan × Rate × (Hold Months ÷ 12) — simple interest over the hold.
  • Total Capital Required = Total Investment + Total Financing Costs − Loan Amount.
  • Total Sales Costs = ARV × (Listing % + Buyer % + Resale Closing %).
  • Cash Net Profit = ARV − Total Investment − Total Sales Costs.
  • Financed Net Profit = ARV − Total Investment − Total Financing − Total Sales Costs.
  • Annualized ROI = ROI × (12 ÷ Hold Months).

Florida-Specific Notes

  • Florida documentary stamp tax on the deed is $0.70 per $100 of purchase price (collier counties pay 0.70 plus county surtax). Add this to your purchase closing-cost percentage. See the FL Doc Stamp calculator for the exact line.
  • Property insurance in coastal Florida zip codes can run $3–$8 per $1,000 of insured value annually — model this as a monthly cost. See the FL Insurance Estimator.
  • Property taxes reset on sale under save-our-homes; budget the new millage rate against the buyer's assessed value. See the FL Property Tax Estimator.
  • Hurricane wind and flood deductibles are typically excluded from the carrying cost calculation but should be reserved separately if the hold period spans June – November.

FAQ

What does this calculator compute?

It runs a full wholesale or fix-and-flip pro forma in two flavors: cash deal and financed deal. You input purchase price, repair costs, carrying costs (taxes, insurance, utilities, HOA, legal, miscellaneous), purchase and resale closing costs, optional financing terms (LTV % of ARV or LTC % of Purchase + Repairs, plus rate and points), sales commissions, and the After Repair Value. It returns total investment, financing cost over the hold, total capital required, net profit, ROI, and annualized ROI — recalculated on every keystroke.

When should I use LTV vs LTC financing?

LTV (loan-to-value) is the lender constraint on stabilized or near-stabilized properties — typically capped at 65–75% of the After Repair Value. LTC (loan-to-cost) is the constraint hard-money and bridge lenders impose on heavy fix-and-flip deals — typically 80–90% of Purchase + Repairs. Whichever produces the smaller loan amount is what the lender will actually fund. Run the calculator both ways and use the smaller number for your underwriting.

Why is Annualized ROI different from ROI?

ROI is the profit on the deal as a percent of capital invested. Annualized ROI scales that return to a 12-month period — Annualized = ROI × (12 ÷ hold months). A 20% return earned in 6 months is a 40% annualized return; the same 20% earned in 18 months is only ~13% annualized. Use Annualized ROI to compare deals with different hold periods on a level playing field.

Are wholesale deals modeled differently than flips?

Yes. Select "Wholesale" in the Deal Type dropdown and an Assignment Fee field appears — that is the wholesaler's spread between contract price and the price the end-buyer pays. Wholesalers typically incur minimal carrying costs because they assign the contract before closing; you can zero out taxes, insurance, utilities, and HOA for a clean wholesale model.

How accurate are the financing numbers?

The interest line uses simple interest over the hold period — a reasonable approximation for short flips (under 12 months) and standard interest-only bridge loans. For amortizing loans or holds longer than 18 months, use the full Mortgage + Amortization calculator and replace this calculator's financing line with the more precise figure.

What ARV should I use?

Use the median price of three closed comparable sales within 0.5 miles, completed in the last six months, with similar bed/bath count, livable square footage (within ~15%), and post-renovation condition. A BPO from a licensed Florida broker is the institutional-grade version of this exercise — Linton Global Solutions delivers exterior BPOs in 24 hours and interior BPOs in 48 hours on Florida properties.

Need a Lender-Ready ARV?

The calculator gives you the math. A Linton Global Solutions BPO gives you the defensible ARV — signed by FL Broker #BK703722, delivered in 24–48 hours.