245909

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
%
%
%
%

$400,198

Cash Investment

$491,333

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$1,668,990
Buyer's Premium
Purchase Closing Costs
$20,193
Loan Points
$35,048
Loan Closing Costs
$11,159
Total Acquisition Cost
$1,735,390
Initial Loan Funding
$1,335,192
Cash Required to Close
$400,198
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$400,198

Loan Terms
Initial Loan Funding
$1,335,192
Rehab Loan Funding
$417,200
Total Loan Commitment
$1,752,392
Points
$35,048
Loan Closing Costs
$11,159
Interest Carry
$88,350
Total Financing Cost
$134,556

Closing Costs
Deed/Transfer Tax - County
%
$7,510
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,683
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$20,193
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)
$7,344
Misc.
Total Loan Closing
$11,159

Residual
As Repaired Value (ARV)
$2,920,700
Sale Costs
%
$175,242
Property Taxes
%
$9,513
Property Insurance
%
$3,672
Interest Carry - Purchase Loan Funding
$70,098
Interest Carry - Rehab Loan Funding
$18,253
Net Exit Price
$2,643,923
Cash Investment
$400,198
Loan payoff
$1,752,392
Estimated Profit
$491,333
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.