246339

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
%
%
%
%

$357,567

Cash Investment

$437,770

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,489,030
Buyer's Premium
Purchase Closing Costs
$18,124
Loan Points
$31,270
Loan Closing Costs
$10,367
Total Acquisition Cost
$1,548,791
Initial Loan Funding
$1,191,224
Cash Required to Close
$357,567
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$357,567

Loan Terms
Initial Loan Funding
$1,191,224
Rehab Loan Funding
$372,300
Total Loan Commitment
$1,563,524
Points
$31,270
Loan Closing Costs
$10,367
Interest Carry
$78,827
Total Financing Cost
$120,465

Closing Costs
Deed/Transfer Tax - County
%
$6,701
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$10,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$18,124
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)
$6,552
Misc.
Total Loan Closing
$10,367

Residual
As Repaired Value (ARV)
$2,605,800
Sale Costs
%
$156,348
Property Taxes
%
$8,487
Property Insurance
%
$3,276
Interest Carry - Purchase Loan Funding
$62,539
Interest Carry - Rehab Loan Funding
$16,288
Net Exit Price
$2,358,861
Cash Investment
$357,567
Loan payoff
$1,563,524
Estimated Profit
$437,770
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.