246445

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
%
%
%
%

$514,432

Cash Investment

$634,667

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$2,151,190
Buyer's Premium
Purchase Closing Costs
$25,739
Loan Points
$45,175
Loan Closing Costs
$13,280
Total Acquisition Cost
$2,235,384
Initial Loan Funding
$1,720,952
Cash Required to Close
$514,432
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$514,432

Loan Terms
Initial Loan Funding
$1,720,952
Rehab Loan Funding
$537,800
Total Loan Commitment
$2,258,752
Points
$45,175
Loan Closing Costs
$13,280
Interest Carry
$113,879
Total Financing Cost
$172,334

Closing Costs
Deed/Transfer Tax - County
%
$9,680
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$15,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$25,739
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)
$9,465
Misc.
Total Loan Closing
$13,280

Residual
As Repaired Value (ARV)
$3,764,600
Sale Costs
%
$225,876
Property Taxes
%
$12,262
Property Insurance
%
$4,733
Interest Carry - Purchase Loan Funding
$90,350
Interest Carry - Rehab Loan Funding
$23,529
Net Exit Price
$3,407,851
Cash Investment
$514,432
Loan payoff
$2,258,752
Estimated Profit
$634,667
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.