246822

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
%
%
%
%

$295,109

Cash Investment

$359,467

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,225,390
Buyer's Premium
Purchase Closing Costs
$15,092
Loan Points
$25,732
Loan Closing Costs
$9,207
Total Acquisition Cost
$1,275,421
Initial Loan Funding
$980,312
Cash Required to Close
$295,109
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$295,109

Loan Terms
Initial Loan Funding
$980,312
Rehab Loan Funding
$306,300
Total Loan Commitment
$1,286,612
Points
$25,732
Loan Closing Costs
$9,207
Interest Carry
$64,867
Total Financing Cost
$99,806

Closing Costs
Deed/Transfer Tax - County
%
$5,514
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,092
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)
$5,392
Misc.
Total Loan Closing
$9,207

Residual
As Repaired Value (ARV)
$2,144,400
Sale Costs
%
$128,664
Property Taxes
%
$6,985
Property Insurance
%
$2,696
Interest Carry - Purchase Loan Funding
$51,466
Interest Carry - Rehab Loan Funding
$13,401
Net Exit Price
$1,941,188
Cash Investment
$295,109
Loan payoff
$1,286,612
Estimated Profit
$359,467
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.