246117

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
%
%
%
%

$219,456

Cash Investment

$264,556

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$906,040
Buyer's Premium
Purchase Closing Costs
$11,419
Loan Points
$19,027
Loan Closing Costs
$7,802
Total Acquisition Cost
$944,288
Initial Loan Funding
$724,832
Cash Required to Close
$219,456
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$219,456

Loan Terms
Initial Loan Funding
$724,832
Rehab Loan Funding
$226,500
Total Loan Commitment
$951,332
Points
$19,027
Loan Closing Costs
$7,802
Interest Carry
$47,963
Total Financing Cost
$74,791

Closing Costs
Deed/Transfer Tax - County
%
$4,077
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,342
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,419
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)
$3,987
Misc.
Total Loan Closing
$7,802

Residual
As Repaired Value (ARV)
$1,585,600
Sale Costs
%
$95,136
Property Taxes
%
$5,164
Property Insurance
%
$1,993
Interest Carry - Purchase Loan Funding
$38,054
Interest Carry - Rehab Loan Funding
$9,909
Net Exit Price
$1,435,343
Cash Investment
$219,456
Loan payoff
$951,332
Estimated Profit
$264,556
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.