245921

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
%
%
%
%

$305,817

Cash Investment

$372,904

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,270,590
Buyer's Premium
Purchase Closing Costs
$15,612
Loan Points
$26,681
Loan Closing Costs
$9,406
Total Acquisition Cost
$1,322,289
Initial Loan Funding
$1,016,472
Cash Required to Close
$305,817
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$305,817

Loan Terms
Initial Loan Funding
$1,016,472
Rehab Loan Funding
$317,600
Total Loan Commitment
$1,334,072
Points
$26,681
Loan Closing Costs
$9,406
Interest Carry
$67,260
Total Financing Cost
$103,347

Closing Costs
Deed/Transfer Tax - County
%
$5,718
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,894
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,612
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)
$5,591
Misc.
Total Loan Closing
$9,406

Residual
As Repaired Value (ARV)
$2,223,500
Sale Costs
%
$133,410
Property Taxes
%
$7,242
Property Insurance
%
$2,795
Interest Carry - Purchase Loan Funding
$53,365
Interest Carry - Rehab Loan Funding
$13,895
Net Exit Price
$2,012,793
Cash Investment
$305,817
Loan payoff
$1,334,072
Estimated Profit
$372,904
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.