The end buyer's view
Your offer
Verdict
Strong deal — room to negotiateYour contract is comfortably below MAO. You have flexibility to lower fee or absorb a buyer push-back and still close.
Wholesaler MAO
$125,000
Max you can offer the seller
End buyer's MAP
$135,000
= ARV × 70% − rehab
Spread below MAO
$15,000
Negotiation room
End buyer pays
$120,000
= your offer + your fee
End buyer margin
$15,000
MAP minus what they pay
Offer as % of ARV
44.0%
Lower = better margin
Math, step by step
| ARV | $250,000 |
| × End buyer ARV % (70%) | $175,000 |
| − Rehab | −$40,000 |
| = End buyer's max purchase price | $135,000 |
| − Your assignment fee | −$10,000 |
| = Wholesaler MAO | $125,000 |
At your contract price of $110,000, you could actually charge up to $25,000 as your fee before the end buyer hits their MAP.