246555

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
%
%
%
%

$341,476

Cash Investment

$417,564

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,421,110
Buyer's Premium
Purchase Closing Costs
$17,343
Loan Points
$29,844
Loan Closing Costs
$10,068
Total Acquisition Cost
$1,478,364
Initial Loan Funding
$1,136,888
Cash Required to Close
$341,476
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$341,476

Loan Terms
Initial Loan Funding
$1,136,888
Rehab Loan Funding
$355,300
Total Loan Commitment
$1,492,188
Points
$29,844
Loan Closing Costs
$10,068
Interest Carry
$75,231
Total Financing Cost
$115,143

Closing Costs
Deed/Transfer Tax - County
%
$6,395
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,948
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,343
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)
$6,253
Misc.
Total Loan Closing
$10,068

Residual
As Repaired Value (ARV)
$2,486,900
Sale Costs
%
$149,214
Property Taxes
%
$8,100
Property Insurance
%
$3,126
Interest Carry - Purchase Loan Funding
$59,687
Interest Carry - Rehab Loan Funding
$15,544
Net Exit Price
$2,251,228
Cash Investment
$341,476
Loan payoff
$1,492,188
Estimated Profit
$417,564
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.