246052

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
%
%
%
%

$220,496

Cash Investment

$265,874

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$910,430
Buyer's Premium
Purchase Closing Costs
$11,470
Loan Points
$19,119
Loan Closing Costs
$7,821
Total Acquisition Cost
$948,840
Initial Loan Funding
$728,344
Cash Required to Close
$220,496
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$220,496

Loan Terms
Initial Loan Funding
$728,344
Rehab Loan Funding
$227,600
Total Loan Commitment
$955,944
Points
$19,119
Loan Closing Costs
$7,821
Interest Carry
$48,196
Total Financing Cost
$75,135

Closing Costs
Deed/Transfer Tax - County
%
$4,097
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,373
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,470
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)
$4,006
Misc.
Total Loan Closing
$7,821

Residual
As Repaired Value (ARV)
$1,593,300
Sale Costs
%
$95,598
Property Taxes
%
$5,189
Property Insurance
%
$2,003
Interest Carry - Purchase Loan Funding
$38,238
Interest Carry - Rehab Loan Funding
$9,958
Net Exit Price
$1,442,314
Cash Investment
$220,496
Loan payoff
$955,944
Estimated Profit
$265,874
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.