245820

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
%
%
%
%

$316,321

Cash Investment

$386,073

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,314,930
Buyer's Premium
Purchase Closing Costs
$16,122
Loan Points
$27,613
Loan Closing Costs
$9,601
Total Acquisition Cost
$1,368,265
Initial Loan Funding
$1,051,944
Cash Required to Close
$316,321
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$316,321

Loan Terms
Initial Loan Funding
$1,051,944
Rehab Loan Funding
$328,700
Total Loan Commitment
$1,380,644
Points
$27,613
Loan Closing Costs
$9,601
Interest Carry
$69,608
Total Financing Cost
$106,821

Closing Costs
Deed/Transfer Tax - County
%
$5,917
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,205
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$16,122
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)
$5,786
Misc.
Total Loan Closing
$9,601

Residual
As Repaired Value (ARV)
$2,301,100
Sale Costs
%
$138,066
Property Taxes
%
$7,495
Property Insurance
%
$2,893
Interest Carry - Purchase Loan Funding
$55,227
Interest Carry - Rehab Loan Funding
$14,381
Net Exit Price
$2,083,038
Cash Investment
$316,321
Loan payoff
$1,380,644
Estimated Profit
$386,073
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.