246211

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
%
%
%
%

$201,144

Cash Investment

$241,527

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$828,740
Buyer's Premium
Purchase Closing Costs
$10,531
Loan Points
$17,404
Loan Closing Costs
$7,461
Total Acquisition Cost
$864,136
Initial Loan Funding
$662,992
Cash Required to Close
$201,144
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$201,144

Loan Terms
Initial Loan Funding
$662,992
Rehab Loan Funding
$207,200
Total Loan Commitment
$870,192
Points
$17,404
Loan Closing Costs
$7,461
Interest Carry
$43,872
Total Financing Cost
$68,737

Closing Costs
Deed/Transfer Tax - County
%
$3,729
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,801
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,531
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)
$3,646
Misc.
Total Loan Closing
$7,461

Residual
As Repaired Value (ARV)
$1,450,300
Sale Costs
%
$87,018
Property Taxes
%
$4,724
Property Insurance
%
$1,823
Interest Carry - Purchase Loan Funding
$34,807
Interest Carry - Rehab Loan Funding
$9,065
Net Exit Price
$1,312,863
Cash Investment
$201,144
Loan payoff
$870,192
Estimated Profit
$241,527
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.