246754

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
%
%
%
%

$330,443

Cash Investment

$403,779

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,374,540
Buyer's Premium
Purchase Closing Costs
$16,807
Loan Points
$28,865
Loan Closing Costs
$9,863
Total Acquisition Cost
$1,430,075
Initial Loan Funding
$1,099,632
Cash Required to Close
$330,443
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$330,443

Loan Terms
Initial Loan Funding
$1,099,632
Rehab Loan Funding
$343,600
Total Loan Commitment
$1,443,232
Points
$28,865
Loan Closing Costs
$9,863
Interest Carry
$72,763
Total Financing Cost
$111,491

Closing Costs
Deed/Transfer Tax - County
%
$6,185
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,622
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$16,807
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)
$6,048
Misc.
Total Loan Closing
$9,863

Residual
As Repaired Value (ARV)
$2,405,400
Sale Costs
%
$144,324
Property Taxes
%
$7,835
Property Insurance
%
$3,024
Interest Carry - Purchase Loan Funding
$57,731
Interest Carry - Rehab Loan Funding
$15,033
Net Exit Price
$2,177,454
Cash Investment
$330,443
Loan payoff
$1,443,232
Estimated Profit
$403,779
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.