Rehab Estimator Work Sheet

Do not adjust blue cells

Enter data in green cells

Purchase
Purchase price
down payment
closing costs
2 mortgage payments @
Taxes
Other fees
Realtors fees paid by seller
Total Loan
Intrest Rate (APR)
Term (years)
Loan balance after this many months:

$
20% $
3% $
($262.90) $
$
$
6% $
$

2
(months)

47,000.00
9,400.00
1,410.00
525.81
475.00
500.00
2,820.00
37,600.00
7.50%
30
37,544.02

$
$

6,364.00
18,674.81

Rehab cost
total from rehab
Total cost to Investor

MLS

Projects
Address

total investment

total return

ROI

Sale
Sale price
Realtors fees
advertizing
Mortgage
Closing costs

$
$
$
$
$

75,000.00
4,500.00
20.00
37,544.02
1,500.00

Gross Profit
Debt to investor
Hard money
Net profit

$
$
$
$

31,435.98
18,674.81
1,410.00
11,351.17

Split
Split
ROI
Percent of sale
Assuming we
Purchase/Sell for:

6810.70
4540.47
61%
15%

6%

2.00%

3%

Intrest paid per month

Month
1
($235.00)
Month
2
($234.83)
Month
3
($234.65)
Month
4
($234.47)
Month
5
($234.30)
Month
6
($234.12)
Month
7
($233.94)
Month
8
($233.76)
Month
9
($233.57)

60%

Month

10

($233.39)

40%

Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month
Month

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

($233.21)
($233.02)
($232.83)
($232.65)
($232.46)
($232.27)
($232.07)
($231.88)
($231.69)
($231.49)
($231.30)
($231.10)
($230.90)
($230.70)
($230.50)
($230.30)
($230.09)
($229.89)
($229.68)
($229.47)
($229.26)
($229.05)
($228.84)
($228.63)
($228.42)
($228.20)

Payment
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)

Principle
Principle paid
paid per month at present
($27.90)
($27.90)
($28.08)
($55.98)
($28.25)
($84.24)
($28.43)
($112.67)
($28.61)
($141.28)
($28.79)
($170.07)
($28.97)
($199.03)
($29.15)
($228.18)
($29.33)
($257.51)

($262.90)

($29.51)

($287.03)

($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)
($262.90)

($29.70)
($29.88)
($30.07)
($30.26)
($30.45)
($30.64)
($30.83)
($31.02)
($31.22)
($31.41)
($31.61)
($31.81)
($32.00)
($32.20)
($32.41)
($32.61)
($32.81)
($33.02)
($33.22)
($33.43)
($33.64)
($33.85)
($34.06)
($34.27)
($34.49)
($34.70)

($316.73)
($346.61)
($376.68)
($406.94)
($437.39)
($468.03)
($498.86)
($529.88)
($561.09)
($592.51)
($624.11)
($655.92)
($687.92)
($720.13)
($752.53)
($785.14)
($817.95)
($850.97)
($884.19)
($917.62)
($951.26)
($985.11)
($1,019.18)
($1,053.45)
($1,087.94)
($1,122.64)

Real Estate Rehabilitation

By GW Weaver Rental and Investments

Cost of Material
Description
Flooring
Carpet (low quality)
Carpet (high quality)
Concrete
Tile
Vinyl
Wood floor
Pergo

Quantity

Unit

183 Sq. yd
Sq. yd
Cu. yd
200 Sq. ft
Sq. yd
Sq. ft
Sq. ft

Price
$
$
$
$
$
$
$

Total
14.00
16.66
100.00
2.35
8.00
4.00
2.47

$
$
$
$
$
$
$
$
$
$
$

20.00
100.00
100.00
200.00
120.00
45.00
30.00
14.00
25.00
35.00
19.00
2.35
100.00
20.00
11.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Sub Total
Bath Room
Bar light
Bath tub
Bath tub faucet
Tub surround (swanstone)
Tile tub surround
Cabinets
Ceiling light
Faucet
Mirrors
Shower
Sink
Tile
Toilet
Toilet seat
Counter top

2
1

2
6

Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Each
Sq. ft
Each
Each
Lin. Ft.

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Sub Total
Kitchen
Cabinets
Counter tops
Faucet
Phone jack
Refrigerator
Sink
Stove
Track Light
Reg., light
Dish Washer
Shelves

Lin. Ft.
20 Lin. Ft.
1 Each
Each
1 Each
1 Each
1 Each
Each
2 Each
Each
Each

$
$
$
$
$
$
$
$
$
$
$

$
65.00
11.00
50.00
3.00
350.00
60.00
300.00
25.00
20.00
269.00
8.00

$
$
$
$
$
$
$
$
$
$
$
$
$

10.00
3.00

$
$

Sub Total
Bedrooms
Closet rods/organizer
Phone jack

Each
3 Each

$
$

Up to:

2,562.00
470.00
3,032.00

19.00

$
50.00
90.00
$
50.00
14.00 $
50.00
$ 200.00
38.00 45, 150
40.00
66.00

248.00
$ 150.00
220.00 $
15.00
50.00 $
70.00
350.00 up
60.00 up
300.00 $ 400.00
40.00
1,020.00
9.00

Shelves
Light fixture

Each
2 Each

$
$

Sub Total

8.00
20.00

$
$
$
$
$
$

40.00
49.00

Structure
Beams
2x8
Ceilings
Doors Exterior
Doors Interior
Doors Interior panels
Drywall
Drywall prep. (tape, mud, sand)
Casing
Floors
Roofing
Siding
Stucco
Stairs
Walls (drywall, 2x4s, tape)
Windows
Exterior Paint
Interior Paint
Vinyl sofit
Weather stripping
Base board
MDF
Door bell

0.1

2
15

1
1

Wafer board
Wafer board
family room
ceiling fan
Coax cable

Each
Each
Each
Each
Each
Each
4x8
4x8
Lin. Ft.
Each
Square (100 ft2)
Square (100 ft2)
Square ft
Each
4' x 8'
Each
Gallons
Gallons
Feet
Lin. Ft.
Lin. Ft.
4x8x3/4
Each
4x8x3/4
4x8x1/2

1 Each
Lin. Ft.

$
$

30.00
8.00

$
$
$
$
$
$
$
$
$
$
$
$

5.00
-

$
$
$
$
$

120.00
60.00
40.00
4.25
1.50

$
$
$
$

50.00
50.00
225.00
2.35

$
$
$
$
$

20.00
150.00
15.00
15.00
4.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$

30.00
225.00
10.00
20.00
290.00

$
$
$

0.45
10.00
20.00

50.00

$
$
$
$

50.00
50.00

500.00
150.00
2,000.00

$
$
$
$
$

$
$

3,000.00
800.00

$
$

250.00
1,500.00

$
$
$
$
$
$
$
$

250.00
250.00

$
$
$
$
$

25.00
100.00
-

$
$
Sub Total
$

8.00
7.00

Sub Total
Mechanical Equipment
Furnace
Water heater
Air conditioner

$
$
$
Sub Total

Garage
Build garage
Box in carport
Roll up door
Opener
Build carport
Build shed

Per car
Per car
1

Sub Total
Outside/yard/garden/miscellaneous
Patio/deck
Refinish wood deck
Fence
Lawn
Remove hot tub

each
100 Sq ft
1
Each

$
$

4,000.00
0.25

$
$

100.00
200.00

100.00

Remove Pool

1 Each

Sprinklers
Office
Miscellaneous buffer

zone

1,000.00

1,000.00

$
$
$
$
$
300.00 $
300.00
Sub Total
$ 1,425.00
Grand Total:
$ 6,364.00
$

300.00