Rehab Estimator
Scope of work builder · Market-rate defaults · MAO-ready output
Property Info
Rehab Level
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $8,500 | ||||
$ | $1,200 | ||||
$ | $2,500 | ||||
$ | $2,000 | ||||
$ | $1,500 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $3,000 | ||||
$ | $900 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $500 | ||||
$ | $0 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $3,200 | ||||
$ | $3,800 | ||||
$ | $1,500 | ||||
$ | $1,200 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $2,500 | ||||
$ | $1,800 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $3,500 | ||||
$ | $2,500 | ||||
$ | $1,200 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $4,000 | ||||
$ | $2,500 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $5,500 | ||||
$ | $3,000 | ||||
$ | $1,200 | ||||
$ | $2,800 | ||||
$ | $800 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $6,500 | ||||
$ | $4,500 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $3,600 | ||||
$ | $1,200 | ||||
$ | $1,200 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $4,500 | ||||
$ | $2,500 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $1,800 | ||||
$ | $1,200 | ||||
$ | $2,000 | ||||
$ | $0 |
| Description | Qty | Unit | Unit Cost | Total | |
|---|---|---|---|---|---|
$ | $800 | ||||
$ | $1,200 | ||||
$ | $600 | ||||
$ | $1,500 | ||||
$ | $1,000 |
Total Rehab Cost
$104,720
$87 / sqft
Subtotal$95,200
Contingency (10%)$9,520
Contingency %10%
MAO Calculator
$
$
ARV × 70%$105,000
− Repairs−$104,720
− Assignment Fee−$5,000
MAO-$4,720
Deal doesn't work at these numbers.
Cost Breakdown
Exterior$15,700
Kitchen$13,300
Bathrooms$11,000
HVAC$9,700
Electrical$7,200
Paint$7,000
Interior Rebuild$6,500
Flooring$6,000
Final Fixtures & Misc$5,100
Doors, Trim & Windows$5,000
Plumbing$4,300
Demo & Haul-Off$3,900
Foundation$500
Pre-1978 Property
Built 1965. Budget for lead paint testing and possible asbestos abatement. Add $2,000–$8,000 to estimate.