Ground Up Construction Calculator

What does it cost to build this, start to finish? Land, build cost, construction draws and interest through to certificate of occupancy.

Total project cost

$693,792

Full results

Land and hard costs

The dirt, and everything a trade puts on it.

What the parcel costs you, entitled and ready

Under air. Garage and lanai are usually priced separately

Your builder's vertical number, shell to finish

Clearing, fill, driveway, septic or tap charges

Soft costs and contingency

Everything that is paid before a truck arrives, plus the money you hope not to spend.

Architect, structural, survey, soils

Building permit, school and road impact, utility connection

Of construction cost. Under 5% is optimistic on a ground-up

Per year, while you own it. Builder's risk, not homeowner's

The construction loan

Advanced against the land at close, then released in draws.

The rest is your equity

Annual, interest-only on the drawn balance

On the loan amount, paid at close

Underwriting, draw inspections, title updates

Schedule and exit

The build period drives the interest. It is the input that moves this answer most.

Permit issued to certificate of occupancy

Fully drawn the whole time — the most expensive months

What it appraises and sells for finished

Commission, doc stamps, title, seller concessions

Total project cost

$693,792

$283.18 per square foot all in, over 1 yr 2 mo.

Profit at completion
$123,068
Margin on cost
17.7%

The margin is there on these assumptions

$123,068 on $693,792 of cost — 17.7% on cost and 14.2% of the finished value. The two assumptions to defend are the $172.00 per foot and the 11 mo build; the tables below price being wrong about either.

Where the project money goes

  • Land13%
  • Hard costs67%
  • Soft costs6%
  • Contingency6%
  • Financing and carry9%

Cost to build

Land
$88,000
Vertical construction — 2,450 sq ft at $172.00
$421,400
Site work, utilities and offsite
$42,500
Hard costs
$463,900
Design, plans and engineering
$21,500
Permits and impact charges
$16,800
Soft costs
$38,300
Contingency at 8%On construction cost only — the land price does not overrun
$40,176
Cost before financing
$630,376

Financing and carry

Loan amountSized on total project cost
$535,820
Advanced against the land at close
$88,000
Released in draws through the build
$447,820
Your equity into the project
$94,556
Construction interest over 1 yr 2 moOn an average balance of $375,884, not the full loan
$46,046
Origination points
$8,037
Lender and inspection charges
$2,450
Taxes and builder's risk insurance
$6,883
Cost of carrying the project
$63,416

The exit

Completed value
$869,000
Selling costs at 6.0%
− $52,140
Net proceeds
$816,860
Total project cost
− $693,792
Profit
$123,068
Margin on cost
17.7%
Margin on completed value
14.2%
Return on cash invested$157,973 of your own money, out for 1 yr 2 mo
77.9%
Annualised
63.8%

How wrong can you be?

The point at which this project returns exactly its cost.

Break-even hard cost
$215.08
$43.08 per foot above your builder's number
Break-even completed value
$738,077
15.1% below the value you entered

If the build runs long

Extra months of interest on a nearly fully-drawn loan, plus taxes and insurance on a house nobody is living in.

BuildInterestTotal costProfit
10 mo$43,317$690,572$126,288
11 moyours$46,046$693,792$123,068
1 yr 1 mo$51,504$700,234$116,626
1 yr 3 mo$56,963$706,676$110,184
1 yr 5 mo$62,421$713,118$103,742

Draws and interest, month by month

MoPhaseDrawnInterestCumulative
1Build$128,711$1,126$1,126
2Build$169,422$1,482$2,609
3Build$210,133$1,839$4,447
4Build$250,843$2,195$6,642
5Build$291,554$2,551$9,193
6Build$332,265$2,907$12,101
7Build$372,976$3,264$15,364
8Build$413,687$3,620$18,984
9Build$454,398$3,976$22,960
10Build$495,109$4,332$27,292
11Build$535,820$4,688$31,981
12Listed$535,820$4,688$36,669
13Listed$535,820$4,688$41,357
14Listed$535,820$4,688$46,046
How this is calculated

The cost stack is built from the bottom. hard costs = square feet × cost per foot + site work — the vertical number your builder quotes, plus everything that happens before the slab: clearing, fill, driveway, septic or utility taps. soft costs = design and engineering + permits and impact charges. The contingency is (hard + soft) × contingency%, taken on construction cost only, because a land price is a number on a contract and does not overrun.

The loan is sized on that total, loan = cost × LTC%, and the difference is your equity. Financing charges sit outside the basis — no lender lends you the money to pay their own points.

Construction interest is the part worth doing properly. A construction lender advances against the land at closing and releases the build in draws against inspected work, so the balance climbs through the project rather than starting at the face amount. This page walks the schedule a month at a time — interest = drawn balance × rate ÷ 12 — with the land advance from month one, the build released linearly to certificate of occupancy, and the loan fully drawn through the listing period. That last stretch matters: the months on market are the months where you are paying interest on the whole loan and earning nothing, and they are the months a spreadsheet with a single interest line always underestimates.

total project cost = land + construction + contingency + interest + points + lender charges + taxes and insurance, and the all-in cost per foot is that divided by the heated square footage. It is deliberately not comparable to a builder’s quoted price per foot, which excludes land, permits, financing and carry — it is the version that can be compared between two projects, which the builder’s number cannot.

The exit is completed value × (1 − selling cost%) less the total project cost. The break-even hard cost is found by bisection rather than algebra: profit falls as the cost per foot rises, but not in a straight line, because the contingency, the loan and therefore the interest all scale with it. The schedule table re-runs the entire model at longer build periods, which is the only way to see what a delay actually costs — the answer is never just the extra interest.

Common questions

  • What should the contingency be on a ground-up?

    Between 5% and 10% of construction cost is common on a straightforward single-family build, and 10% to 15% is closer to honest on anything with a difficult site, a custom design or a long permit path. The contingency here is taken on construction cost only, not on the land — a land price is a number on a contract and does not overrun, while a framing package quoted in March and bought in September routinely does. If your contingency is under 5%, you are not budgeting for a surprise, you are hoping for none.

  • Why does the build period change the answer so much?

    Because the loan is at its largest when the build is nearly done, and that is exactly when a slip happens. An extra month at the end costs a month of interest on a nearly fully-drawn loan, a month of taxes and a month of builder's risk insurance — and it pushes your listing a month further into a market you cannot see. The slip table on this page reprices the whole project at longer build periods so the cost of a delay is a dollar figure rather than a feeling. Inspections, utility connections and a certificate of occupancy are the usual culprits, and none of them are on your builder's critical path.

  • Is the cost per square foot here comparable to a builder's quote?

    Only the hard cost input is. A builder quoting a price per foot almost always means vertical construction — the shell to finish, on a prepared lot, excluding land, site work, permits, impact charges, design and financing. The all-in figure this page produces includes every one of those, so it will be substantially higher, and it is the only version that is comparable between two projects. When somebody tells you a house was built for a certain number per foot, ask which of the two they mean before you use it for anything.

  • Are impact fees really that large?

    In fast-growing counties they can be the single biggest soft cost, running into five figures for school, road, park and utility connection charges on one single-family permit. They are also the item most likely to change between the day you price the deal and the day you pull the permit, because they are set by ordinance and reassessed on a schedule that has nothing to do with your project. Get a written estimate from the building department for the specific parcel, and treat a quote more than a few months old as a guess.

  • Does this model an interest reserve?

    No. The interest here is treated as cash you pay as it accrues, which is why it appears in the cash-invested figure. Many construction lenders instead withhold an interest reserve from the loan and pay themselves out of it, so you make no payments until it runs dry. That is convenient and not free: the reserve is borrowed money, it accrues interest of its own, it consumes loan proceeds you could have used for construction, and when it empties mid-project the payments start at the worst possible moment. If your loan has one, the total cost is roughly the same but the cash timing is very different.

  • What margin should a ground-up return?

    Most builders and developers want 18% to 20% on cost before breaking ground, and many will not start under 15%. The reason the bar is higher than for a rehab is duration: you are exposed to a market for a year or more with no ability to stop, the cost of your inputs is fixed only to the extent your contracts fix it, and there is no partial exit — a half-built house is worth less than the land and the sticks that went into it. A margin that looks acceptable on the day you close on the lot has to survive a year of everything moving.

Run these numbers on a real deal

Every off-market listing on the marketplace carries the figures this calculator asks for, so you can price a deal without retyping it.

Browse off-market deals

This calculator estimates results from the numbers you enter. It does not know the property, your lender’s terms, local taxes or the rules of your state, and it is not financial, tax or legal advice. Nothing here has been reviewed by a lawyer. Confirm every figure with your lender, title company and your own professionals before you rely on it.