246054

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
%
%
%
%

$277,171

Cash Investment

$336,936

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,149,670
Buyer's Premium
Purchase Closing Costs
$14,221
Loan Points
$24,143
Loan Closing Costs
$8,874
Total Acquisition Cost
$1,196,907
Initial Loan Funding
$919,736
Cash Required to Close
$277,171
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$277,171

Loan Terms
Initial Loan Funding
$919,736
Rehab Loan Funding
$287,400
Total Loan Commitment
$1,207,136
Points
$24,143
Loan Closing Costs
$8,874
Interest Carry
$60,860
Total Financing Cost
$93,876

Closing Costs
Deed/Transfer Tax - County
%
$5,174
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,048
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,221
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)
$5,059
Misc.
Total Loan Closing
$8,874

Residual
As Repaired Value (ARV)
$2,011,900
Sale Costs
%
$120,714
Property Taxes
%
$6,553
Property Insurance
%
$2,529
Interest Carry - Purchase Loan Funding
$48,286
Interest Carry - Rehab Loan Funding
$12,574
Net Exit Price
$1,821,244
Cash Investment
$277,171
Loan payoff
$1,207,136
Estimated Profit
$336,936
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.