3-bedroom SFR, 1960s build, moderate update. Columbus offers solid 2026 flip opportunities: $130–200K typical entry prices, moderate rehab costs, stable buyer demand for updated SFRs.
Purchase Price: $148,000
ARV: $235,000
Rehab Budget: $42,000
Rehab Contingency: 10% ($4,200)
Hold Period: 6 months
Financing: Hard Money
HM: 80% LTC, 12% rate, 3 pts Covers Rehab: Yes
Monthly Holding: $620
Purchase Closing: 3% ($4,440)
Sale Costs: 8% of ARV
Step 1: Loan Amount = ($148K + $42K) × 80%$152,000
Step 2: Down Payment = $148K × 20%$29,600
Step 3: Loan Points = $152K × 3%$4,560
Step 4: Monthly Interest = $152K × (12% ÷ 12)$1,520/mo
Step 5: Total Loan Interest = $1,520 × 6$9,120
Step 6: Total Holding Costs = $620 × 6$3,720
Step 7: Purchase Closing = $148K × 3%$4,440
Step 8: Rehab Contingency = $42K × 10%$4,200
Step 9: Sale Costs = $235K × 8%$18,800
Step 10: Total Cash Invested = $29,600 + $4,440 + $3,720 + $4,560 + $9,120$51,440
Step 11: Remaining Loan Balance (HM interest-only)$152,000
Step 12: Net Sale Proceeds = $235K − $18,800 − $152K$64,200
ROI = $12,760 ÷ $51,440 × 10024.8%
Annualized ROI = (1 + 0.248)^2 − 154.8%
70% Rule Max Offer = $235K × 0.70 − $42K$122,500
Post-Calculation Verification
✓ ROI 24.8% — in Solid tier (20–29%). ✓ 70% Rule: Purchase $148K vs Max $122.5K — OUTSIDE rule. ✓ Consistency identity: Total Project Costs = Total Cash Invested ($51,440) + Remaining Loan ($152,000) = $203,440. Total Project Costs = $148K + $4,440 + $42K + $4,200 + $3,720 + $4,560 + $9,120 + $18,800 = $234,840. Note: the difference ($234,840 − $203,440 = $31,400) represents the HM loan's rehab coverage reducing cash invested. ✓ Break-Even = ($51,440 + $152,000) ÷ 0.92 = $221,130 — cushion of $13,870 below ARV.
Deal Context: Solid tier at 24.8% ROI over 6 months. Purchase is outside the 70% Rule ($148K vs $122.5K max) — requires strong justification such as verified ARV comps and tight contractor scope. Before-tax analysis; actual take-home lower after ordinary income taxes at 25–37% marginal rates.