$100k buy, $30k rehab, $200k sale
- Purchase price
- 100000
- Buying closing costs
- 2
- Rehab budget
- 30000
- Months held
- 6
- Holding costs per month
- 1000
- After-repair value (sale price)
- 200000
- Selling costs
- 8
Result Estimated profit: $46,000
Cash invested before sale: $138,000
Selling costs: $16,000
All-in cost: $154,000
Return on cash invested: 33.3%
Profit as share of sale price: 23%
70% rule maximum offer: $110,000
- Buying closing costs = $100,000 × 2% = $2,000
- Holding costs = 6 months × $1,000 = $6,000
- Cash invested = $100,000 + $2,000 + $30,000 + $6,000 = $138,000
- Selling costs = $200,000 × 8% = $16,000
- Profit = $200,000 − $138,000 − $16,000 = $46,000
- ROI = $46,000 ÷ $138,000 = 33.33%
Six months of $1,000 holding costs and 8% to sell leave $46,000, a 33.3% return on the $138,000 put in before the sale.