246088

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
%
%
%
%

$243,259

Cash Investment

$294,408

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,006,520
Buyer's Premium
Purchase Closing Costs
$12,575
Loan Points
$21,136
Loan Closing Costs
$8,244
Total Acquisition Cost
$1,048,475
Initial Loan Funding
$805,216
Cash Required to Close
$243,259
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$243,259

Loan Terms
Initial Loan Funding
$805,216
Rehab Loan Funding
$251,600
Total Loan Commitment
$1,056,816
Points
$21,136
Loan Closing Costs
$8,244
Interest Carry
$53,281
Total Financing Cost
$82,661

Closing Costs
Deed/Transfer Tax - County
%
$4,529
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,575
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)
$4,429
Misc.
Total Loan Closing
$8,244

Residual
As Repaired Value (ARV)
$1,761,400
Sale Costs
%
$105,684
Property Taxes
%
$5,737
Property Insurance
%
$2,214
Interest Carry - Purchase Loan Funding
$42,274
Interest Carry - Rehab Loan Funding
$11,008
Net Exit Price
$1,594,483
Cash Investment
$243,259
Loan payoff
$1,056,816
Estimated Profit
$294,408
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.