Fix & Flip
1234 Elm St, Memphis TN
Saved 5/21/2026, 9:32:20 AM · ID 5
Buyer max offer (MOA)
$548,000
Your offer to seller
$538,000
Assignment fee
$10,000
Inputs
| ARV | $800,000 |
| MOA percentage | 70% |
| Closing cost | $10,000 |
| Repair cost | $2,000 |
| Mode | Wholesale |
| Assignment fee | $10,000 |
| Months to rehab | 2 |
| Months to sell | 3 |
| Monthly holding cost | $500 |
| Selling cost | 7.0% |
Project cost
| Purchase price (MOA) | $548,000 |
| Repair | $2,000 |
| Closing cost | $10,000 |
| Holding (5 mo) | $2,500 |
| Selling cost | $56,000 |
| Total project cost | $618,500 |
Returns
Gross profit
$181,500
Cash invested
$562,500
ROI
32.3%
Profit / month
$36,300
Contracts
Auto-fill from this deal's calculator output or CFP underwriting. EMD cap of $1,000 is enforced.
No contracts yet for this deal. Choose a template:
Owner & property context
Knowable facts about the current owner plus a clearly-hedged hypothesis about motivation. Feeds outreach drafting — every number comes from a data source, and the hypothesis is marked as a hypothesis.
Loading…
Matching buyers
Cash buyers whose buy box plausibly fits this deal. Filter-based preview — weighted scoring + outreach actions land in Phase 13.
Loading…