246560

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
%
%
%
%

$224,630

Cash Investment

$270,986

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$927,880
Buyer's Premium
Purchase Closing Costs
$11,671
Loan Points
$19,486
Loan Closing Costs
$7,898
Total Acquisition Cost
$966,934
Initial Loan Funding
$742,304
Cash Required to Close
$224,630
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$224,630

Loan Terms
Initial Loan Funding
$742,304
Rehab Loan Funding
$232,000
Total Loan Commitment
$974,304
Points
$19,486
Loan Closing Costs
$7,898
Interest Carry
$49,121
Total Financing Cost
$76,505

Closing Costs
Deed/Transfer Tax - County
%
$4,175
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,495
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,671
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)
$4,083
Misc.
Total Loan Closing
$7,898

Residual
As Repaired Value (ARV)
$1,623,800
Sale Costs
%
$97,428
Property Taxes
%
$5,289
Property Insurance
%
$2,041
Interest Carry - Purchase Loan Funding
$38,971
Interest Carry - Rehab Loan Funding
$10,150
Net Exit Price
$1,469,921
Cash Investment
$224,630
Loan payoff
$974,304
Estimated Profit
$270,986
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.