246082

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
%
%
%
%

$201,763

Cash Investment

$242,379

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$831,360
Buyer's Premium
Purchase Closing Costs
$10,561
Loan Points
$17,458
Loan Closing Costs
$7,473
Total Acquisition Cost
$866,851
Initial Loan Funding
$665,088
Cash Required to Close
$201,763
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$201,763

Loan Terms
Initial Loan Funding
$665,088
Rehab Loan Funding
$207,800
Total Loan Commitment
$872,888
Points
$17,458
Loan Closing Costs
$7,473
Interest Carry
$44,008
Total Financing Cost
$68,939

Closing Costs
Deed/Transfer Tax - County
%
$3,741
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,820
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,561
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)
$3,658
Misc.
Total Loan Closing
$7,473

Residual
As Repaired Value (ARV)
$1,454,900
Sale Costs
%
$87,294
Property Taxes
%
$4,739
Property Insurance
%
$1,829
Interest Carry - Purchase Loan Funding
$34,917
Interest Carry - Rehab Loan Funding
$9,091
Net Exit Price
$1,317,030
Cash Investment
$201,763
Loan payoff
$872,888
Estimated Profit
$242,379
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.