246430

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
%
%
%
%

$242,175

Cash Investment

$293,013

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,001,940
Buyer's Premium
Purchase Closing Costs
$12,522
Loan Points
$21,041
Loan Closing Costs
$8,224
Total Acquisition Cost
$1,043,727
Initial Loan Funding
$801,552
Cash Required to Close
$242,175
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$242,175

Loan Terms
Initial Loan Funding
$801,552
Rehab Loan Funding
$250,500
Total Loan Commitment
$1,052,052
Points
$21,041
Loan Closing Costs
$8,224
Interest Carry
$53,041
Total Financing Cost
$82,305

Closing Costs
Deed/Transfer Tax - County
%
$4,509
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,014
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,522
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)
$4,409
Misc.
Total Loan Closing
$8,224

Residual
As Repaired Value (ARV)
$1,753,400
Sale Costs
%
$105,204
Property Taxes
%
$5,711
Property Insurance
%
$2,204
Interest Carry - Purchase Loan Funding
$42,081
Interest Carry - Rehab Loan Funding
$10,959
Net Exit Price
$1,587,240
Cash Investment
$242,175
Loan payoff
$1,052,052
Estimated Profit
$293,013
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.