Flipilizer

AI-Powered Real Estate Analytics
Build pro formas, analyze returns, optimize outcomes

Purchase Price total price paid to seller

Build Costs direct costs for design and construction

Rent Revenue gross annual rent collected before expenses

/ year

Exit Value gross property value based on cap rate

IRR annualized return on all equity cash flows

Sensitivity analyze performance sensitivity to key inputs

Purchase

Purchase Price: total price paid to seller

Closing Costs

Transfer Tax: real estate transfer tax payable at closing (e.g. welcome tax, land transfer tax, property transfer tax, deed transfer tax, conveyance tax, stamp duty)
Land Transfer Tax %: transfer tax as % of purchase price
Tax Adjustment: reimbursement to seller for prepaid property taxes, prorated to closing date
Prorated Tax Months: months of prepaid property tax reimbursed to seller at closing
Inspections: pre-closing inspections: home, appraisal, required inspections
Legal Fees: title and closing legal fees (attorney/notary, title insurance, registrations, etc.)
Miscellaneous: other pre-closing or closing fees
Closing Costs: total costs paid by closing

Mortgage

Down Payment: cash contribution toward purchase price
Down Payment %: down payment as % of purchase price
Borrowed: amount borrowed
Borrowed %: amount borrowed as % of purchase price
Origination Fees: broker commissions, mortgage insurance, appraisal, and other one-time loan origination fees
Origination %: origination fees as % of amount borrowed
Mortgage Cash Down: cash required for mortgage financing
Mortgage Rate: annual mortgage interest rate
Amortization: number of years to pay the mortgage in full (usually 25 or 30 years)
Compounding: how often interest is compounded (e.g., monthly US, semi-annually Canada)
Mortgage Payment: monthly mortgage payment

Property Tax

Lot Assessment: municipal assessment of the land (excluding buildings)
Building Assessment: municipal assessment of the building(s)
Total Assessment: total assessment of the property, including land and building(s)
Yearly Tax: all recurring taxes and fees such as property tax, school tax, water/sewer, waste, etc.
Tax Rate: all taxes and fees as % of the property's assessed value
Property Tax: monthly municipal taxes and fees

Property Expenses

Replacement Cost: estimated cost to rebuild as new (RCN) at current prices
Repairs: average monthly cost of routine minor repairs and maintenance (plumbing/electrical, HVAC, roof patches, pests, paint/drywall touch-ups, filters/vents, gutters, battery replacement)
Repairs %: repairs as % of building replacement value
Insurance: monthly insurance premium covering fire, water damage, liability, vandalism and other property-related risks
Insurance %: insurance premium as % of building replacement value
Utilities: monthly electricity, gas, heating/cooling, water, internet, etc.
Services: monthly janitorial/cleaning, snow, landscaping, pest control, superintendent, concierge/door, etc.
Other: other monthly property expenses (condo/HOA fees, security, garbage fees, etc.)
Property Expenses: monthly property expenses

Acquisition Analysis

Acquisition Costs: total one-time acquisition costs
Acquisition Cash: total cash required to acquire the property
Carrying Expenses: monthly non-debt operating expenses (excludes mortgage)
Total Carrying Costs: total monthly cash outflows to carry the property
Avg Principal: average monthly principal repaid throughout the mortgage term
Costs less Principal: monthly carrying costs less average principal repayment

Dimensions

Lot Area: size of lot/land
Footprint: area of the building on the ground
Footprint %: ratio of lot size to building footprint
Gross Area: total gross floor area (GFA) across all floors
Num. Floors: number of floors the building occupies
Net Area: net usable floor area excluding shared/common spaces
Net Area %: net area as % of gross area (GFA)
Num. Units: total rentable units
Avg. Unit Size: average size of each unit

Direct Build Costs

Design: space planning, layouts, materials, interiors; exclude if covered by architecture
Design per Area: cost of design per gross area (GFA)
Architecture: architectural drawings and permitting; coordinate consultants; municipal interface
Architecture/Area: cost of architecture per gross area (GFA)
Consultants: environmental (ESA), geotechnical, civil, structural, MEP, energy modeling, code, acoustic, landscape, fire safety
Consultants/Area: cost of consultants per gross area (GFA)
Professional: legal, accounting, bookkeeping, contract review, dispute resolution, regulatory compliance
Professionals/Area: cost of legal and professional services per gross area (GFA)
Municipal Fees: Misc. taxes (e.g. parks tax), permits for construction and demolition, inspections, infrastructure contributions (sidewalks, sewer, utility upgrades), tree protection, etc.
Municipal Fees/Area: municipal fees per gross area (GFA)
Demolition: major structural demolition for ground-up development, decontamination, excavation, grading, temporary fencing and site preparation
Demolition per Area: cost of demolition per gross area (GFA)
Structure: foundation, framing, roof, exterior walls, windows, doors, insulation, plumbing, electrical, HVAC, fire systems, drywall
Structure per Area: cost of structure per gross area (GFA)
Interior: flooring, stairs, doors/trim, paint/wallcovering, millwork, counters, fixtures, appliances, lighting, window treatments
Interior per Area: cost of interior per gross area (GFA)
Landscaping: cost of driveway, pathways, gazebos, decks, terraces, sheds, pools, awnings, trees, plants, outdoor lighting
Landscaping per Area: cost of landscaping per gross area (GFA), not area of land being landscaped
General Contractor: general contractor (GC) oversight, including scheduling, trades, budgeting, and site supervision
GC per Area: cost of general contractor per gross area (GFA)
Build Costs: direct costs for design and construction
Reno Costs per Area: direct build cost per gross area (GFA)

Build Duration

Planning: months to complete full construction drawings for permit submission
Permitting: months to complete permitting, approvals, and general contractor (GC) selection
Soft Duration: total months to complete planning and permitting before construction
Construction: months to complete hard construction such as demolition, structure, interiors, landscaping
Hard Duration: total months to complete hard construction
Build Duration: total months to complete improvements
Build Duration: total years to complete improvements

Construction Operating Expenses

Builder's Insurance: builder's insurance (course-of-construction insurance), to insure structures and materials from theft or damage during construction
Insurance %: builder's insurance premium as a % of hard costs
Utilities: total cost of utilities needed for construction: electricity, heating/cooling, water, internet, phone, connection/disconnection, etc.
Security: total cost of securing the construction site: surveillance cameras, motion lights, fencing, personnel, etc.
Other: miscellaneous jobsite costs: signage, portable toilets, pre-sale, snow removal, etc.
Operating Expenses: total operating expenses

Hard Build Costs

Direct Hard Costs: demolition, structure, interior, landscaping, general contractor (GC)
Contingency: buffer for unexpected hard cost overruns
Hard Contingency %: contingency as a % of hard costs
Hard Costs: total hard costs with contingency
Hard Costs per Area: total hard costs per gross area (GFA)

Soft Build Costs

Direct Soft Costs: design, architecture, permitting, consultants, legal, accounting, municipal fees
Carrying Costs: total carrying costs including mortgage payment, property taxes, insurance, repairs, fees, etc.
Soft Before Cont.: total soft costs before contingency
Contingency: buffer for unexpected soft cost overruns
Soft Contingency %: contingency as a % of soft costs
Soft Costs: total soft costs before financing
Soft Costs per Area: total soft costs per gross area (GFA)

Total Build Costs

Total Build Costs: all soft and hard costs required to improve the property, excluding financing
Build Costs per Area: total build costs per gross area (GFA)
Soft Costs %: soft costs as a percentage of total build costs
Hard Costs %: hard costs as a percentage of total build costs

Stabilization Costs

Duration: total months to achieve lender-approved stabilization for conversion to permanent mortgage
Stabilize: total years to achieve lender-approved stabilization for conversion to permanent mortgage
Base Expenses: total regular rental operating expenses accrued over the stabilization period
Occupancy Tax: one-time taxes/fees due before occupancy (e.g. occupancy permit, state tax, "self-supply" tax, GST/HST/QST, VAT, inspection fees)
Occupancy Tax %: occupancy tax rate as % of post-construction assessed value
Excess Leasing: extra leasing expenses incurred to achieve full occupancy (agents, marketing, etc.)
Excess Leasing %: excess leasing as a % of gross rent revenue
Excess Vacancy: shortfall in operating costs due to excess vacancy
Vacancy %: excess vacancy as a % of gross rent revenue
Temporary Utilities: utilities temporarily covered until tenant transfer
Legal & Other: other leasing-related expenses (management setup, legal fees, furnishings, etc.)
Stabilization Costs: total leasing and stabilization costs including occupancy-related taxes/fees

Developer Fee

Build & Stabilize: total cost to build and stabilize the development
Developer Fee: fee to manage and execute the development
Developer Fee %: developer fee as % of total build and stabilization costs

Development Costs Before Financing

Development Duration: total number of months to complete the development
Development Duration: total number of years to complete the development
Equity Invested: equity contributed prior to the construction loan (e.g., acquisition, predevelopment, soft costs, and other upfront expenses)
Development Costs: total cost for land acquisition, build costs and stabilization

Construction Loan

Loan Duration: total months to build and stabilize the property
Development: total years to build and stabilize the property
Max LTC: maximum allowable loan to cost ratio (LTC)
Interest Rate: yearly interest rate charged on the construction loan
Capitalized Interest: total interest accrued over the loan term and capitalized into the loan balance
Origination %: origination fees as % of amount borrowed
Origination Fees: broker commissions, mortgage insurance, appraisal, and other one-time loan origination fees
Borrowed: amount borrowed
Equity Required: total construction loan equity required
Actual LTC: actual loan to cost ratio after taking into account DCR constraints
Actual DCR: actual debt coverage ratio after taking into account LTC constraints
Financing Costs: total interest and fees accrued over the full term of the construction loan

Improvement

Loan Injection: additional equity required to secure the construction loan
TDC: total development cost including financing
TDC per Area: total development cost per gross area (GFA)
Cash Required: total cash required to complete the development
Development Cash %: total cash required as % of total development cost

Rent Revenue

Avg. Rent per Area: average monthly rent per net area
Avg. Rent per Unit: average monthly rent per unit
Rent Revenue: gross annual rent collected before expenses
Vacancy & Loss: annualized cost of vacancy and credit loss
Vacancy Rate: annual average rate of vacancy and credit loss as % of gross rent revenue
EGI: effective gross income after vacancy and credit loss

New Property Taxes

Lot Assessment: estimated land assessment after improvements
Building Assessment: estimated building(s) assessment after improvements
Total Assessment: total estimated municipal assessment after improvements
Tax Rate: annual property tax rate after improvements
New Property Tax: annual property tax after improvements

Rental Operating Expenses

Replacement Cost: estimated cost to rebuild the renovated building as new (RCN) at current prices
Insurance: annual insurance premium covering fire, water damage, liability, vandalism and other property-related risks
Insurance %: insurance premium as % of building replacement value
Repairs: average annual cost of routine minor repairs and maintenance (plumbing/electrical, HVAC, roof patches, pests, paint/drywall touch-ups, filters/vents, gutters, battery replacement)
Repairs %: repairs as % of building replacement value
Appliances: appliance replacement reserve (e.g., CMHC: $60 per appliance per unit annually)
Utilities: annual electricity, gas, heating/cooling, water, internet, etc. paid by owner (not tenants)
Services: annual janitorial/cleaning, snow, landscaping, pest control, superintendent, concierge/door, etc.
Other: other owner-paid annual expenses (not tenant-billed)
Operating Expenses: annual building operating expenses

Rental Management Expenses

Management Fee: annual fee for rent collection, tenant relations, maintenance coordination, reporting, basic accounting
Management Fee %: annual management fee as % of EGI
Leasing: annual costs for agent commissions, tenant placement, advertising, listing services, signage, etc.
Leasing %: leasing costs as % of EGI
Professional: annual expenses for accounting, bookkeeping, legal, administration
Other: other annual management expenses (e.g., compliance fees and licences, audit fees, banking fees, office supplies, software, etc.)
Management Expenses: annual property management and compliance costs

Net Operating Income

Recurring Expenses: total annual operating, management and tax expenses
Expense %: expenses as a % of EGI
NOI: annual net operating income after taxes and expenses
CapEx per Unit: annual reserve contribution per unit for future capital replacements
CapEx Reserve: annual reserve contribution for future capital replacements
NOI after CapEx: net income after deducting capital replacement reserve contributions

Market Value

Revenue Growth: assumed annual growth rate of rental revenues
Expense Growth: assumed annual growth rate of operating expenses
Forward NOI: projected net operating income after reserves for the next 12 months of operations
Cap Rate: capitalization rate applied to forward NOI after reserves to determine market value
Market Value: property value based on cap rate

Permanent Mortgage

Max LTV: maximum allowable loan to value ratio (LTV)
Min DCR: {realestate.loanMinDCR.description}
Mortgage Rate: annual mortgage interest rate
Amortization: number of years to pay the mortgage in full (usually 25 or 30 years)
Compounding: how often interest is compounded (e.g., monthly US, semi-annually Canada)
Origination Fees: broker commissions, mortgage insurance, appraisal, and other one-time loan origination fees
Origination %: percent of amount borrowed that will be charged as a fee
Actual LTV: actual loan to value ratio after taking into account DCR constraints
Actual DCR: actual debt coverage ratio after taking into account LTV constraints
Borrowed: amount borrowed
Net Proceeds: net proceeds after financing costs
Equity Required: total permanent mortgage equity required
Mortgage Payment: monthly mortgage payment
Mortgage Payment: annual debt service on the long-term mortgage after stabilization

Operate

Cash Flow After Debt: net operating cash available after debt service obligations
Equity Returned: portion of investor equity repaid using proceeds from the permanent mortgage
CFAD: cash available for distribution after all expenses, fees, debt service, and reserves

Asset Management Fee

Asset Management Fee: annual fee paid to the sponsor for overseeing the property's performance
Asset Mgmt. Fee %: asset management fee as % of EGI

Exit Value

Hold Duration: number of years the property will be operated prior to sale
Ending NOI: projected net operating income after reserves for the 12 months following hold period
Cap Rate: capitalization rate applied to forward NOI after reserves to determine exit value
Exit Value: gross property value based on cap rate

Sales Costs

Light Renovations: minor renovations, touch-ups, or repairs to enhance market value
Marketing: marketing expenses not covered by broker commission (staging, furnishings, photography, video, signage, pre-sale events, etc.)
Legal: legal documentation and closing prep (disclosures, purchase agreements, certificate of location (CoL), etc.)
Other: miscellaneous upfront sale expenses (service disconnections, tenant buyouts, compliance, etc.)
Sales Costs: up-front sales costs paid prior to closing

Closing Costs

Broker Commission: broker/agent commission due at closing
Broker Commission %: broker/agent commission as % of sale price
Legal: complex deals may require additional legal work at closing not covered by the buyer
Other: utilities, municipal, tax adjustments, etc.
Closing Costs: total closing costs deducted from sale proceeds

Exit Fee

Exit Fee: one-time fee paid to the sponsor upon sale of the property
Exit Fee %: disposition fee as % of exit value

Mortgage Balance Repayment

Mortgage Balance: outstanding loan principal balance to be repaid at closing
Prepayment Penalty: penalty charged for early repayment of the mortgage
Prepayment Penalty %: prepayment penalty expressed as a percentage of the remaining loan balance
Discharge Fees: lender admin, registry/notary, CMHC release, and any prepayment penalties to retire or transfer the loan at sale
Mortgage Repayment: mortgage balance repayment at closing, including fees

Liquidate

Liquidation Costs: total costs of selling the property
Net Sale Proceeds: net proceeds from sale after costs and mortgage repayment
CapEx Reserve: unused capital expenditure reserve balance at time of sale
CapEx Return: unused capex reserve returned to seller
CapEx Return %: capex return as % of capex reserve
Net Cash to Equity: total cash available to equity at closing after sale proceeds and reserve return

Performance

Investment Lifecycle: total duration of the investment in months
Investment Lifecycle: total duration of the investment in years
Payback Period: total duration of the investment in years conservatively rounded
Operating Distrib.: cash returned to investors throughout operations
Total Cash to Equity: total cash returned to investors
Equity Invested: total cash invested
Net Profit: net return on cash invested
Equity Multiple: ratio of total cash returned to total equity invested
IRR: annualized return on all equity cash flows

Development Costs Breakdown

Direct Closing Costs: total direct closing costs excluding taxes
Acquisition Costs: total costs to purchase and close the property excluding taxes and financing
Acquisition / Area: total acquisition costs per net area
Direct Soft Costs: total direct soft costs with contingency
Direct Build Costs: total cost to architect, engineer and construct the property, excluding municpal taxes/fees
Build / Area: total direct build costs per net area
Mortgage: total mortgage interest and origination fees paid throughout development
Loan: total construction loan interest and origination fees paid throughout development
Financing Costs: total financing interest and fees paid throughout development
Financing / Area: total financing costs per net area
Recurring Expenses: total recurring expenses paid throughout development, excluding taxes and financing
Stabilization: total direct stabilization expenses paid throughout development, excluding taxes and financing
Operating Expenses: total recurring operating expenses paid throughout development
Operating / Area: total operating expenses per net area
Property Taxes: total property taxes paid throughout development
Municipal Fees: total municipal fees and taxes paid throughout build phase
Taxes & Regulatory: total taxes, permits and regulatory fees paid throughout development
Taxes / Area: total taxes and regulatory fees per net area
Dev. Compensation: compensation paid to the sponsor for managing the development
Developer / Area: total developer compensation per net area
TDC: total developement cost
TDC / Area: total development cost per net area