Maximum Allowable Offer Calculator
Property Details
(Typically 6% of Sale Price)
(Property Taxes)
(Realtor Fees, Repairs, Etc...)
Comparable Sales
Single Family Home
Bedrooms
Bathrooms
Sq. Ft.
After Repair Value:
Purchase Analysis
Asking Price:
Income: (mo)
$500
Expenses: (mo)
$500
Estimated Repairs:
$10,000
Wholesale Fee:
$30,000
Taxes:
$9,000
Closing Costs:
$2,000
Misc. Expenses:
$100
Net Operating Income:
$4,800
Cap Rate:
1.07%
Comparable Sales Analysis
Comp #1: 783 1st St. Tampa, FL 33602
Bedrooms:
4
Bathrooms:
1.5
Square Feet:
2.113
Rent: (mo)
$1,000
Expenses: (mo)
$100
Sold Price:
$547,000
Price Per Square Foot:
$212.20
Net Operating Income:
$12,000
Cap Rate:
2.09%
Comparable Sales Analysis
Comp #2: 783 1st St. Tampa, FL 33602
Bedrooms:
4
Bathrooms:
1.5
Square Feet:
2.113
Rent: (mo)
$1,000
Expenses: (mo)
$100
Sold Price:
$547,000
Price Per Square Foot:
$212.20
Net Operating Income:
$12,000
Cap Rate:
2.09%
Comparable Sales Analysis
Comp #3: 783 1st St. Tampa, FL 33602
Bedrooms:
4
Bathrooms:
1.5
Square Feet:
2.113
Rent: (mo)
$1,000
Expenses: (mo)
$100
Sold Price:
$547,000
Price Per Square Foot:
$212.20
Net Operating Income:
$12,000
Cap Rate:
2.09%