246475

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
%
%
%
%

$238,533

Cash Investment

$288,503

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$986,570
Buyer's Premium
Purchase Closing Costs
$12,346
Loan Points
$20,717
Loan Closing Costs
$8,156
Total Acquisition Cost
$1,027,789
Initial Loan Funding
$789,256
Cash Required to Close
$238,533
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$238,533

Loan Terms
Initial Loan Funding
$789,256
Rehab Loan Funding
$246,600
Total Loan Commitment
$1,035,856
Points
$20,717
Loan Closing Costs
$8,156
Interest Carry
$52,225
Total Financing Cost
$81,098

Closing Costs
Deed/Transfer Tax - County
%
$4,440
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,906
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,346
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)
$4,341
Misc.
Total Loan Closing
$8,156

Residual
As Repaired Value (ARV)
$1,726,500
Sale Costs
%
$103,590
Property Taxes
%
$5,623
Property Insurance
%
$2,170
Interest Carry - Purchase Loan Funding
$41,436
Interest Carry - Rehab Loan Funding
$10,789
Net Exit Price
$1,562,891
Cash Investment
$238,533
Loan payoff
$1,035,856
Estimated Profit
$288,503
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.