246728

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
%
%
%
%

$332,403

Cash Investment

$406,229

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,382,810
Buyer's Premium
Purchase Closing Costs
$16,902
Loan Points
$29,039
Loan Closing Costs
$9,899
Total Acquisition Cost
$1,438,651
Initial Loan Funding
$1,106,248
Cash Required to Close
$332,403
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$332,403

Loan Terms
Initial Loan Funding
$1,106,248
Rehab Loan Funding
$345,700
Total Loan Commitment
$1,451,948
Points
$29,039
Loan Closing Costs
$9,899
Interest Carry
$73,202
Total Financing Cost
$112,141

Closing Costs
Deed/Transfer Tax - County
%
$6,223
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,680
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$16,902
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)
$6,084
Misc.
Total Loan Closing
$9,899

Residual
As Repaired Value (ARV)
$2,419,900
Sale Costs
%
$145,194
Property Taxes
%
$7,882
Property Insurance
%
$3,042
Interest Carry - Purchase Loan Funding
$58,078
Interest Carry - Rehab Loan Funding
$15,124
Net Exit Price
$2,190,579
Cash Investment
$332,403
Loan payoff
$1,451,948
Estimated Profit
$406,229
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.