246095

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
%
%
%
%

$201,555

Cash Investment

$242,039

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$830,480
Buyer's Premium
Purchase Closing Costs
$10,551
Loan Points
$17,440
Loan Closing Costs
$7,469
Total Acquisition Cost
$865,939
Initial Loan Funding
$664,384
Cash Required to Close
$201,555
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$201,555

Loan Terms
Initial Loan Funding
$664,384
Rehab Loan Funding
$207,600
Total Loan Commitment
$871,984
Points
$17,440
Loan Closing Costs
$7,469
Interest Carry
$43,963
Total Financing Cost
$68,871

Closing Costs
Deed/Transfer Tax - County
%
$3,737
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,551
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)
$3,654
Misc.
Total Loan Closing
$7,469

Residual
As Repaired Value (ARV)
$1,453,300
Sale Costs
%
$87,198
Property Taxes
%
$4,734
Property Insurance
%
$1,827
Interest Carry - Purchase Loan Funding
$34,880
Interest Carry - Rehab Loan Funding
$9,083
Net Exit Price
$1,315,579
Cash Investment
$201,555
Loan payoff
$871,984
Estimated Profit
$242,039
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.