246518

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
%
%
%
%

$222,934

Cash Investment

$268,897

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$920,720
Buyer's Premium
Purchase Closing Costs
$11,588
Loan Points
$19,336
Loan Closing Costs
$7,866
Total Acquisition Cost
$959,510
Initial Loan Funding
$736,576
Cash Required to Close
$222,934
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$222,934

Loan Terms
Initial Loan Funding
$736,576
Rehab Loan Funding
$230,200
Total Loan Commitment
$966,776
Points
$19,336
Loan Closing Costs
$7,866
Interest Carry
$48,741
Total Financing Cost
$75,943

Closing Costs
Deed/Transfer Tax - County
%
$4,143
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,445
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,588
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)
$4,051
Misc.
Total Loan Closing
$7,866

Residual
As Repaired Value (ARV)
$1,611,300
Sale Costs
%
$96,678
Property Taxes
%
$5,248
Property Insurance
%
$2,026
Interest Carry - Purchase Loan Funding
$38,670
Interest Carry - Rehab Loan Funding
$10,071
Net Exit Price
$1,458,607
Cash Investment
$222,934
Loan payoff
$966,776
Estimated Profit
$268,897
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.