246086

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
%
%
%
%

$352,656

Cash Investment

$431,605

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,468,300
Buyer's Premium
Purchase Closing Costs
$17,885
Loan Points
$30,835
Loan Closing Costs
$10,276
Total Acquisition Cost
$1,527,296
Initial Loan Funding
$1,174,640
Cash Required to Close
$352,656
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$352,656

Loan Terms
Initial Loan Funding
$1,174,640
Rehab Loan Funding
$367,100
Total Loan Commitment
$1,541,740
Points
$30,835
Loan Closing Costs
$10,276
Interest Carry
$77,729
Total Financing Cost
$118,840

Closing Costs
Deed/Transfer Tax - County
%
$6,607
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$10,278
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,885
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)
$6,461
Misc.
Total Loan Closing
$10,276

Residual
As Repaired Value (ARV)
$2,569,500
Sale Costs
%
$154,170
Property Taxes
%
$8,369
Property Insurance
%
$3,230
Interest Carry - Purchase Loan Funding
$61,669
Interest Carry - Rehab Loan Funding
$16,061
Net Exit Price
$2,326,001
Cash Investment
$352,656
Loan payoff
$1,541,740
Estimated Profit
$431,605
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.