246214

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
%
%
%
%

$204,391

Cash Investment

$245,639

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$842,450
Buyer's Premium
Purchase Closing Costs
$10,688
Loan Points
$17,691
Loan Closing Costs
$7,522
Total Acquisition Cost
$878,351
Initial Loan Funding
$673,960
Cash Required to Close
$204,391
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$204,391

Loan Terms
Initial Loan Funding
$673,960
Rehab Loan Funding
$210,600
Total Loan Commitment
$884,560
Points
$17,691
Loan Closing Costs
$7,522
Interest Carry
$44,597
Total Financing Cost
$69,810

Closing Costs
Deed/Transfer Tax - County
%
$3,791
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,897
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,688
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)
$3,707
Misc.
Total Loan Closing
$7,522

Residual
As Repaired Value (ARV)
$1,474,300
Sale Costs
%
$88,458
Property Taxes
%
$4,802
Property Insurance
%
$1,853
Interest Carry - Purchase Loan Funding
$35,383
Interest Carry - Rehab Loan Funding
$9,214
Net Exit Price
$1,334,590
Cash Investment
$204,391
Loan payoff
$884,560
Estimated Profit
$245,639
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.