246337

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
%
%
%
%

$217,010

Cash Investment

$261,471

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$895,720
Buyer's Premium
Purchase Closing Costs
$11,301
Loan Points
$18,810
Loan Closing Costs
$7,756
Total Acquisition Cost
$933,586
Initial Loan Funding
$716,576
Cash Required to Close
$217,010
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$217,010

Loan Terms
Initial Loan Funding
$716,576
Rehab Loan Funding
$223,900
Total Loan Commitment
$940,476
Points
$18,810
Loan Closing Costs
$7,756
Interest Carry
$47,416
Total Financing Cost
$73,982

Closing Costs
Deed/Transfer Tax - County
%
$4,031
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,301
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)
$3,941
Misc.
Total Loan Closing
$7,756

Residual
As Repaired Value (ARV)
$1,567,500
Sale Costs
%
$94,050
Property Taxes
%
$5,106
Property Insurance
%
$1,971
Interest Carry - Purchase Loan Funding
$37,620
Interest Carry - Rehab Loan Funding
$9,796
Net Exit Price
$1,418,958
Cash Investment
$217,010
Loan payoff
$940,476
Estimated Profit
$261,471
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.