245783

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$207,303

Cash Investment

$249,256

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$854,740
Buyer's Premium
Purchase Closing Costs
$10,830
Loan Points
$17,950
Loan Closing Costs
$7,576
Total Acquisition Cost
$891,095
Initial Loan Funding
$683,792
Cash Required to Close
$207,303
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$207,303

Loan Terms
Initial Loan Funding
$683,792
Rehab Loan Funding
$213,700
Total Loan Commitment
$897,492
Points
$17,950
Loan Closing Costs
$7,576
Interest Carry
$45,248
Total Financing Cost
$70,774

Closing Costs
Deed/Transfer Tax - County
%
$3,846
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,830
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$3,761
Misc.
Total Loan Closing
$7,576

Residual
As Repaired Value (ARV)
$1,495,800
Sale Costs
%
$89,748
Property Taxes
%
$4,872
Property Insurance
%
$1,880
Interest Carry - Purchase Loan Funding
$35,899
Interest Carry - Rehab Loan Funding
$9,349
Net Exit Price
$1,354,051
Cash Investment
$207,303
Loan payoff
$897,492
Estimated Profit
$249,256
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.