245997

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
%
%
%
%

$386,069

Cash Investment

$473,660

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,609,350
Buyer's Premium
Purchase Closing Costs
$19,508
Loan Points
$33,796
Loan Closing Costs
$10,896
Total Acquisition Cost
$1,673,549
Initial Loan Funding
$1,287,480
Cash Required to Close
$386,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$386,069

Loan Terms
Initial Loan Funding
$1,287,480
Rehab Loan Funding
$402,300
Total Loan Commitment
$1,689,780
Points
$33,796
Loan Closing Costs
$10,896
Interest Carry
$85,193
Total Financing Cost
$129,885

Closing Costs
Deed/Transfer Tax - County
%
$7,242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,265
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$19,508
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)
$7,081
Misc.
Total Loan Closing
$10,896

Residual
As Repaired Value (ARV)
$2,816,400
Sale Costs
%
$168,984
Property Taxes
%
$9,173
Property Insurance
%
$3,541
Interest Carry - Purchase Loan Funding
$67,593
Interest Carry - Rehab Loan Funding
$17,601
Net Exit Price
$2,549,509
Cash Investment
$386,069
Loan payoff
$1,689,780
Estimated Profit
$473,660
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.