Exemplo 1
Dado:Purchase: $250k, Rehab: $60k, Hold: 6mo, Sell: $390k, Cash Invested: $90k
Resultado:Net Profit ≈ $45,000; Cash-on-Cash Return ≈ 50.0%
Includes $35,000 in holding costs, hard money interest, and transaction fees.
This example demonstrates a standard single-family fix-and-flip utilizing leverage. The investor puts down 20% of the purchase price plus the rehab costs, totaling $90,000 of active capital. After accounting for carrying costs, financing fees, and transactional friction, the net profit of $45,000 yields an exceptional 50% cash-on-cash return in just six months.
Exemplo 2High-End Luxury Cosmetic Flip
Dado:800000, 120000, 8, 1150000
Resultado:Net Profit ≈ $110,000; Cash-on-Cash Return ≈ 44.0%
Assumes hard money financing with high carrying costs over an 8-month period.
This scenario models a luxury property flip with an eight-month timeline. Although the absolute dollar profit is high ($110,000), the larger capital requirement ($250,000 cash out-of-pocket) and substantial carrying costs result in a slightly lower cash-on-cash return than the suburban model, illustrating the impact of capital efficiency.
Exemplo 3Micro-Rehab / Wholesale Value-Add
Dado:120000, 15000, 3, 170000
Resultado:Net Profit ≈ $22,000; Cash-on-Cash Return ≈ 55.0%
Optimized for quick transaction velocity and low capital expenditure.
A rapid cosmetic turnaround with a tight 90-day timeline. Because the holding period is exceptionally short, the carrying costs are minimal. This high velocity of capital results in an annualized ROI that outperforms much larger, longer-term development projects.
Exemplo 4Institutional Syndicated Value-Add
Dado:1500000, 400000, 12, 2400000
Resultado:Net Profit ≈ $280,000; Cash-on-Cash Return ≈ 46.7%
Includes corporate overhead and project management reserves.
This models a commercial-scale residential syndication project. It accounts for institutional-grade debt, extended permitting timelines, and comprehensive structural renovations over a 12-month period, demonstrating robust margins that justify the operational scale.