246055

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
%
%
%
%

$318,741

Cash Investment

$389,088

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,325,140
Buyer's Premium
Purchase Closing Costs
$16,239
Loan Points
$27,828
Loan Closing Costs
$9,646
Total Acquisition Cost
$1,378,853
Initial Loan Funding
$1,060,112
Cash Required to Close
$318,741
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$318,741

Loan Terms
Initial Loan Funding
$1,060,112
Rehab Loan Funding
$331,300
Total Loan Commitment
$1,391,412
Points
$27,828
Loan Closing Costs
$9,646
Interest Carry
$70,150
Total Financing Cost
$107,624

Closing Costs
Deed/Transfer Tax - County
%
$5,963
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,276
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$16,239
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)
$5,831
Misc.
Total Loan Closing
$9,646

Residual
As Repaired Value (ARV)
$2,319,000
Sale Costs
%
$139,140
Property Taxes
%
$7,553
Property Insurance
%
$2,915
Interest Carry - Purchase Loan Funding
$55,656
Interest Carry - Rehab Loan Funding
$14,494
Net Exit Price
$2,099,241
Cash Investment
$318,741
Loan payoff
$1,391,412
Estimated Profit
$389,088
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.