246247

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
%
%
%
%

$250,599

Cash Investment

$303,545

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,037,500
Buyer's Premium
Purchase Closing Costs
$12,931
Loan Points
$21,788
Loan Closing Costs
$8,380
Total Acquisition Cost
$1,080,599
Initial Loan Funding
$830,000
Cash Required to Close
$250,599
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$250,599

Loan Terms
Initial Loan Funding
$830,000
Rehab Loan Funding
$259,400
Total Loan Commitment
$1,089,400
Points
$21,788
Loan Closing Costs
$8,380
Interest Carry
$54,924
Total Financing Cost
$85,092

Closing Costs
Deed/Transfer Tax - County
%
$4,669
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,263
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,931
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)
$4,565
Misc.
Total Loan Closing
$8,380

Residual
As Repaired Value (ARV)
$1,815,600
Sale Costs
%
$108,936
Property Taxes
%
$5,914
Property Insurance
%
$2,283
Interest Carry - Purchase Loan Funding
$43,575
Interest Carry - Rehab Loan Funding
$11,349
Net Exit Price
$1,643,544
Cash Investment
$250,599
Loan payoff
$1,089,400
Estimated Profit
$303,545
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.