246093

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
%
%
%
%

$306,575

Cash Investment

$373,855

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,273,790
Buyer's Premium
Purchase Closing Costs
$15,649
Loan Points
$26,749
Loan Closing Costs
$9,420
Total Acquisition Cost
$1,325,607
Initial Loan Funding
$1,019,032
Cash Required to Close
$306,575
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$306,575

Loan Terms
Initial Loan Funding
$1,019,032
Rehab Loan Funding
$318,400
Total Loan Commitment
$1,337,432
Points
$26,749
Loan Closing Costs
$9,420
Interest Carry
$67,429
Total Financing Cost
$103,597

Closing Costs
Deed/Transfer Tax - County
%
$5,732
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,917
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,649
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)
$5,605
Misc.
Total Loan Closing
$9,420

Residual
As Repaired Value (ARV)
$2,229,100
Sale Costs
%
$133,746
Property Taxes
%
$7,261
Property Insurance
%
$2,802
Interest Carry - Purchase Loan Funding
$53,499
Interest Carry - Rehab Loan Funding
$13,930
Net Exit Price
$2,017,862
Cash Investment
$306,575
Loan payoff
$1,337,432
Estimated Profit
$373,855
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.