Worked example
A hard money loan, worked through end to end
Every number on a representative fix-and-flip, from the offer to the payoff - including the three ordinary things that go wrong and what they cost.
"Hard money loan example" is one of the most common related searches in this category, and most results give you a rate and a term. Here is an entire deal instead.
The property
Take a 1,450 square foot three-bed, two-bath built in the late 1960s - dated but structurally sound. The scope is kitchen, both bathrooms, flooring throughout, paint, HVAC, and a roof section.
The loan
| Term | What it says | What it means |
|---|---|---|
| Purchase financing | 90% of price | $225,000 funded at closing |
| Rehab financing | 100% of budget | $60,000 held back, released in 4 draws |
| Total facility | $285,000 | This is the number points are charged on |
| Rate | 11% | Interest-only, monthly |
| Accrual | Full loan amount | Interest runs on $285,000 from day one |
| Points | 2 | $5,700, on the facility |
| Term | 12 months | Balloon at maturity |
| Minimum interest | 3 months | Not binding here - the hold is longer |
| Extension | 1% per 3 months | $2,850 each |
| Draw fee | $250 | Four draws, $1,000 total |
Cash at closing
| Item | Amount |
|---|---|
| Down payment | $25,000 |
| Points | $5,700 |
| Underwriting and doc fees | $2,000 |
| Appraisal | $750 |
| Title, escrow, recording (2%) | $5,000 |
| Cash to close | $38,450 |
The three ordinary things that go wrong
Now apply the failure modes that show up on most projects. None of these is bad luck; all three are the base rate:
- The scope grows. A roof section becomes a full roof once it is opened up. Rehab runs to $69,000 - 15% over. The lender funds to the original $60,000 budget, so the extra $9,000 comes out of pocket.
- Draws are slower than quoted. Eleven days rather than five, so two stages get funded personally before the first reimbursement lands.
- It takes longer to sell. Listed at month six, under contract at month eight, closed at month nine - against a seven-month plan.
The actual cost of the money
| Item | Planned (7 months) | Actual (9 months) |
|---|---|---|
| Interest at 11% on $285,000 | $18,288 | $23,513 |
| Points | $5,700 | $5,700 |
| Lender fees and appraisal | $2,750 | $2,750 |
| Draw fees | $1,000 | $1,000 |
| Extension fee | — | — |
| Total cost of financing | $27,738 | $32,963 |
All the cash that went in
| Item | Amount |
|---|---|
| Down payment | $25,000 |
| Points | $5,700 |
| Lender fees and appraisal | $2,750 |
| Title, escrow, recording | $5,000 |
| Rehab overrun funded personally | $9,000 |
| Carrying costs, 9 months | $5,850 |
| Interest payments, 9 months | $23,513 |
| Draw fees | $1,000 |
| Total cash into the deal | $77,813 |
The outcome
| Item | Amount |
|---|---|
| Sale price | $392,000 |
| Selling costs at 8% | -$31,360 |
| Loan payoff | -$285,000 |
| Net proceeds at closing | $75,640 |
| Total cash invested | -$77,813 |
| Net result | -$2,173 |
Where it actually went wrong
Not in the financing, and not in the execution. It went wrong at the offer.
Here is the same property, the same lender, the same overruns, the same nine-month hold and the same $392,000 sale - bought at the 70% rule price instead:
| Bought at $250,000 | Bought at $220,000 | |
|---|---|---|
| Total facility | $285,000 | $258,000 |
| Cash to close | $38,450 | $34,310 |
| Total cost of financing | $32,963 | $30,195 |
| Total cash into the deal | $77,813 | $71,445 |
| Net proceeds at sale | $75,640 | $102,640 |
| Net result | -$2,173 | +$31,195 |
| Break-even resale price | $394,361 | $358,092 |
The break-even is the number to watch
If there is one habit to take from this page, it is to compute the break-even resale price before you offer, and to walk away when it sits within about 5% of your ARV.
Questions people actually ask
What is the typical interest rate for a hard money loan?
Most quotes land in 10% to 12%, with fix-and-flip paper generally 9.0% to 14.0% and first-time borrowers or unusual collateral running up toward 18.0%. Ranges reflect pricing lenders and industry write-ups publicly advertised as of August 2026. They are advertised ranges, not transaction data - unlike conventional mortgages, private lending has no public loan-level dataset, so nobody can honestly claim to know the true national average. Treat them as a sanity check on a quote, not a benchmark you are entitled to.
But the interest rate is the least useful number on the term sheet. A loan at 10% with 3 points, a $1,495 doc fee, six months of guaranteed interest and interest charged on the undrawn rehab holdback is substantially more expensive than a loan at 12% without those terms. Compare all-in cost, never rates.
What's the typical interest on a hard money loan?
See above - 10% to 12% is the common band. The more useful question is what the loan costs in total dollars over the months you will actually hold it, which is what the true-cost calculator computes.
What do points mean on a hard money loan?
One point is one percent of the loan amount, charged up front. Two points on a $300,000 loan is $6,000, usually deducted from your proceeds at closing rather than billed.
The detail that costs people money: ask whether points are charged on the total loan facility or on the initial funding. If you are borrowing $240,000 for the purchase and $60,000 for rehab, two points on the $300,000 facility is $6,000 - but you only receive $240,000 at closing, so you paid 2.5% on the money you actually got. That gap is standard and rarely volunteered.
How much is 2 points on a $50,000 loan?
$1,000. Points are simply a percentage of the loan amount, so two points is 2% - and on a small loan the flat fees matter far more than the points. A $50,000 loan with 2 points ($1,000) plus a $1,495 doc fee and a $750 underwriting fee carries $3,245 of closing cost, which is 6.5% of the loan before a day of interest. Flat fees are why small hard money loans are disproportionately expensive.
What are the fees associated with hard money loans?
There are usually nine, and a term sheet typically leads with two. The full stack is origination points, underwriting or processing, document preparation, valuation, per-draw inspection, wire and servicing, extension, exit or back-end, and minimum or guaranteed interest. The fee stack, line by line walks through each one with the range you should expect and the question to ask about it.
How to calculate hard money loans?
Not the way most calculators do it. The typical online hard money calculator multiplies loan amount by rate by months and adds points. That undercounts real cost, often badly, because it ignores five things: interest charged on the undrawn rehab holdback, minimum-interest clauses, per-draw fees, extension fees on the months you run over, and the flat fees that dominate on smaller loans.
The honest calculation is: (all interest actually charged under the lender's accrual method) + (points on the basis the lender uses) + (every flat fee) + (draw fees x draws) + (exit fee) + (extension fees if you run long), then expressed as an annualised rate on the money you actually had use of. Ours does that: true-cost calculator.
What is a fix n flip loan?
A hard money loan structured for a buy-renovate-sell project: a purchase piece funded at closing, a rehab piece held back and released against completed work, interest-only payments, and a 12-month term timed to your renovation and resale.
What is the best loan for a fix and flip?
Whichever one has the lowest all-in cost for the months you will actually hold it, given the leverage you need. That is genuinely the answer, and it is not the same lender for every deal.
The structural things that decide it: whether interest accrues on the drawn balance or the full facility, whether there is a minimum-interest period, how many draws and at what fee, and what the extension costs. A lender quoting 11.5% on drawn balance with no minimum interest routinely beats one quoting 9.99% on the full facility with six months guaranteed.
Are fix and flip loans worth it?
They are worth it when the leverage lets you run more deals than your cash would, and the spread survives the financing cost with room left for the rehab running over. They are not worth it when the financing cost consumes a spread that was thin to begin with - which is most deals bought at retail. The financing is rarely what kills a flip; the purchase price usually already did.
How much money do I need for a fix and flip?
Plan on the down payment (10%-20% of purchase), plus points and flat fees, plus buy-side closing costs, plus the first rehab draw funded out of pocket, plus carrying costs for the whole hold, plus a genuine contingency. On a $250,000 purchase with $50,000 of rehab that is commonly $60,000-$80,000 of real cash, not the $25,000 the down payment alone implies.