246674

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
%
%
%
%

$276,529

Cash Investment

$336,195

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,146,960
Buyer's Premium
Purchase Closing Costs
$14,190
Loan Points
$24,085
Loan Closing Costs
$8,862
Total Acquisition Cost
$1,194,097
Initial Loan Funding
$917,568
Cash Required to Close
$276,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$276,529

Loan Terms
Initial Loan Funding
$917,568
Rehab Loan Funding
$286,700
Total Loan Commitment
$1,204,268
Points
$24,085
Loan Closing Costs
$8,862
Interest Carry
$60,715
Total Financing Cost
$93,662

Closing Costs
Deed/Transfer Tax - County
%
$5,161
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,029
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,190
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)
$5,047
Misc.
Total Loan Closing
$8,862

Residual
As Repaired Value (ARV)
$2,007,200
Sale Costs
%
$120,432
Property Taxes
%
$6,538
Property Insurance
%
$2,523
Interest Carry - Purchase Loan Funding
$48,172
Interest Carry - Rehab Loan Funding
$12,543
Net Exit Price
$1,816,992
Cash Investment
$276,529
Loan payoff
$1,204,268
Estimated Profit
$336,195
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.