246257

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
%
%
%
%

$227,062

Cash Investment

$274,137

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$938,150
Buyer's Premium
Purchase Closing Costs
$11,789
Loan Points
$19,700
Loan Closing Costs
$7,943
Total Acquisition Cost
$977,582
Initial Loan Funding
$750,520
Cash Required to Close
$227,062
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$227,062

Loan Terms
Initial Loan Funding
$750,520
Rehab Loan Funding
$234,500
Total Loan Commitment
$985,020
Points
$19,700
Loan Closing Costs
$7,943
Interest Carry
$49,662
Total Financing Cost
$77,305

Closing Costs
Deed/Transfer Tax - County
%
$4,222
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,567
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,789
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)
$4,128
Misc.
Total Loan Closing
$7,943

Residual
As Repaired Value (ARV)
$1,641,800
Sale Costs
%
$98,508
Property Taxes
%
$5,347
Property Insurance
%
$2,064
Interest Carry - Purchase Loan Funding
$39,402
Interest Carry - Rehab Loan Funding
$10,259
Net Exit Price
$1,486,219
Cash Investment
$227,062
Loan payoff
$985,020
Estimated Profit
$274,137
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.