Fix-and-Flip Model

Calculate your total capital deployed, disposition friction, and net lump-sum profit.
Request Execution Plan
Acquisition
$
%
%
Project & Hold
$
$
Debt service, taxes, utilities, insurance
Disposition
$
%
%
Total Capital Deployed $0 Max cash required to complete project
Disposition Friction $0 Equity surrendered at closing
Net Profit (Lump Sum) $0 Before capital gains taxes
Return on Investment 0.00% 0.00% Annualized
Acquisition Cash: $0
Rehab Cost: $0
Total Holding Burn: $0
Loan Payoff: $0
Quick Glance

Fix-and-Flip Capital Analysis

The "Spread" Illusion

Focusing solely on the gap between purchase price, rehab budget, and retail sales price ignores transaction fees and holding burn, painting a false picture of net profitability.

Disposition Friction

Broker fees, transfer taxes, and seller concessions at exit represent a major equity drag that must be accounted for before committing initial capital.

The Holding Burn Rate

Every extra month a project stays active burns post-tax capital in interest, utilities, and taxes—directly eroding your annualized yield.

Annualized Velocity (CAGR)

Evaluating short-term project ROI against the execution timeline reveals the true speed at which your capital compounds during active repositioning.

Informational Video
Coming Soon
First Principles Analysis • 4 MIN READ

Fix-and-Flip Capital Modeling: Auditing Disposition Friction, Holding Burn, and True Net Returns

In active real estate repositioning, investors frequently fall in love with the “spread.” The math seems straight to the point: buy a distressed asset for $200,000, put $45,000 into renovations, and sell it for $330,000. On paper, that looks like an effortless $85,000 profit. It is entirely logical to get excited about that margin, but evaluating a speculative trade without accounting for transaction drag and time decay is a recipe for margin compression.

At First Principles Partners, we view fix-and-flip opportunities through a strict capital defense lens. Short-term real estate trades carry higher execution risk than long-term holds. Approaching fix-and-flip deals with a wealth-first strategy requires decoupling top-line gross spreads from disposition friction, holding burn, and timeline volatility.

The Dynamics of Time Decay and Exit Friction

When engineering a short-term repositioning project, profit margin is continuously eroded by two distinct forces:

  1. Disposition Friction (Exit Drag): Real estate is not a frictionless liquid asset. Broker commissions (typically 6%) alongside buyer concessions and transfer friction (typically 2%) instantly surrender a meaningful percentage of your top-line retail sales price at the closing table.
  2. Holding Burn Rate: Every day you hold an active project, capital bleeds out in hard costs: debt service, property taxes, insurance, and job-site utilities.
Net Lump-Sum Profit = ARV − (Purchase Loan Payoff + Total Capital Deployed + Disposition Friction)

If a renovation timeline stretches from 6 months to 10 months due to contractor delays or slow market absorption, your holding burn accelerates, compressing both your absolute net profit and your annualized yield.

The Strategic Perspective: Top-line spreads are vanity; net liquid profit post-friction is sanity. The success of a flip isn’t determined by how pretty the finish is, but by how efficiently capital exits the transaction.

Project Audit: Slicing the Numbers on a 6-Month Flip

Let’s break down the exact execution model calculated in our Fix-and-Flip tool:

  • 1. Acquisition Stage: Acquiring the $200,000 property with 20% down ($40,000) requires $6,000 in closing costs (3%), requiring $46,000 in Acquisition Cash.
  • 2. Project & Hold Stage: Funding a $45,000 rehab budget alongside 6 months of holding costs ($1,200/mo = $7,200) brings your Total Capital Deployed to $98,200 ($46k + $45k + $7.2k).
  • 3. Disposition Stage: Selling the asset at an After Repair Value (ARV) of $330,000 triggers $26,400 in Disposition Friction (6% agent fees + 2% concessions/friction).
  • The Net Bottom Line: After satisfying the $160,000 original loan payoff, the project delivers a Net Lump-Sum Profit of $45,400. Deployed against your $98,200 capital out-of-pocket, this yields a 46.23% Return on Investment (ROI)—which translates to a massive 92.46% Annualized Yield given the tight 6-month execution window.

Fix-and-Flip Financial Architecture

Breakdown of cash flow stages across the project lifecycle:

Project Stage Capital / Fees Execution Driver Strategic Outcome
Acquisition Cash $46,000 Outlay $40k Down payment (20%) + $6k Closing fees (3%) Initial capital required to secure title and leverage debt.
Total Capital Deployed $98,200 Outlay $46k Acquisition + $45k Rehab + $7.2k Holding Max out-of-pocket capital exposed during project execution.
Disposition Friction $26,400 Equity Drag 6% Broker Commissions ($19.8k) + 2% Concessions ($6.6k) Real-world transaction costs surrendered at final closing.
Net Lump-Sum Profit $45,400 Net Profit $330k ARV minus ($160k Loan Payoff + $98.2k Basis + $26.4k Friction) Net pre-tax profit delivered back to your balance sheet.

*Assumes $200k purchase price, 20% down, $45k rehab, $1,200/mo holding burn over 6 months, selling at $330k ARV with 8% total exit friction.

Active real estate trading is a game of risk management and timeline execution. A project with a massive top-line gross spread can quickly become average if holding costs run wild or disposition friction is ignored. By modeling your flip projects through this complete, institutional framework, you protect your downside risk, ensure capital safety, and lock in true net profits.

Access and Update Your Saved Plans in Your FPP Vault

View your saved calculations, checklists, trackers, and more when you log into your dashboard.

Access Your FPP Vault