246710

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
%
%
%
%

$268,144

Cash Investment

$325,571

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,111,560
Buyer's Premium
Purchase Closing Costs
$13,783
Loan Points
$23,343
Loan Closing Costs
$8,706
Total Acquisition Cost
$1,157,392
Initial Loan Funding
$889,248
Cash Required to Close
$268,144
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$268,144

Loan Terms
Initial Loan Funding
$889,248
Rehab Loan Funding
$277,900
Total Loan Commitment
$1,167,148
Points
$23,343
Loan Closing Costs
$8,706
Interest Carry
$58,844
Total Financing Cost
$90,892

Closing Costs
Deed/Transfer Tax - County
%
$5,002
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,781
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,783
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)
$4,891
Misc.
Total Loan Closing
$8,706

Residual
As Repaired Value (ARV)
$1,945,200
Sale Costs
%
$116,712
Property Taxes
%
$6,336
Property Insurance
%
$2,445
Interest Carry - Purchase Loan Funding
$46,686
Interest Carry - Rehab Loan Funding
$12,158
Net Exit Price
$1,760,863
Cash Investment
$268,144
Loan payoff
$1,167,148
Estimated Profit
$325,571
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.