245969

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
%
%
%
%

$221,559

Cash Investment

$267,179

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$914,920
Buyer's Premium
Purchase Closing Costs
$11,522
Loan Points
$19,213
Loan Closing Costs
$7,841
Total Acquisition Cost
$953,495
Initial Loan Funding
$731,936
Cash Required to Close
$221,559
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$221,559

Loan Terms
Initial Loan Funding
$731,936
Rehab Loan Funding
$228,700
Total Loan Commitment
$960,636
Points
$19,213
Loan Closing Costs
$7,841
Interest Carry
$48,432
Total Financing Cost
$75,486

Closing Costs
Deed/Transfer Tax - County
%
$4,117
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,404
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,522
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)
$4,026
Misc.
Total Loan Closing
$7,841

Residual
As Repaired Value (ARV)
$1,601,100
Sale Costs
%
$96,066
Property Taxes
%
$5,215
Property Insurance
%
$2,013
Interest Carry - Purchase Loan Funding
$38,427
Interest Carry - Rehab Loan Funding
$10,006
Net Exit Price
$1,449,374
Cash Investment
$221,559
Loan payoff
$960,636
Estimated Profit
$267,179
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.