246018

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
%
%
%
%

$283,160

Cash Investment

$344,529

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,174,950
Buyer's Premium
Purchase Closing Costs
$14,512
Loan Points
$24,673
Loan Closing Costs
$8,985
Total Acquisition Cost
$1,223,120
Initial Loan Funding
$939,960
Cash Required to Close
$283,160
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$283,160

Loan Terms
Initial Loan Funding
$939,960
Rehab Loan Funding
$293,700
Total Loan Commitment
$1,233,660
Points
$24,673
Loan Closing Costs
$8,985
Interest Carry
$62,197
Total Financing Cost
$95,855

Closing Costs
Deed/Transfer Tax - County
%
$5,287
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,512
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)
$5,170
Misc.
Total Loan Closing
$8,985

Residual
As Repaired Value (ARV)
$2,056,200
Sale Costs
%
$123,372
Property Taxes
%
$6,697
Property Insurance
%
$2,585
Interest Carry - Purchase Loan Funding
$49,348
Interest Carry - Rehab Loan Funding
$12,849
Net Exit Price
$1,861,349
Cash Investment
$283,160
Loan payoff
$1,233,660
Estimated Profit
$344,529
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.