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
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.
| Build | Interest | Total cost | Profit |
|---|---|---|---|
| 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
| Mo | Phase | Drawn | Interest | Cumulative |
|---|---|---|---|---|
| 1 | Build | $128,711 | $1,126 | $1,126 |
| 2 | Build | $169,422 | $1,482 | $2,609 |
| 3 | Build | $210,133 | $1,839 | $4,447 |
| 4 | Build | $250,843 | $2,195 | $6,642 |
| 5 | Build | $291,554 | $2,551 | $9,193 |
| 6 | Build | $332,265 | $2,907 | $12,101 |
| 7 | Build | $372,976 | $3,264 | $15,364 |
| 8 | Build | $413,687 | $3,620 | $18,984 |
| 9 | Build | $454,398 | $3,976 | $22,960 |
| 10 | Build | $495,109 | $4,332 | $27,292 |
| 11 | Build | $535,820 | $4,688 | $31,981 |
| 12 | Listed | $535,820 | $4,688 | $36,669 |
| 13 | Listed | $535,820 | $4,688 | $41,357 |
| 14 | Listed | $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.
Related calculators
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 dealsThis 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.