246835

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
%
%
%
%

$337,191

Cash Investment

$412,216

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,403,020
Buyer's Premium
Purchase Closing Costs
$17,135
Loan Points
$29,464
Loan Closing Costs
$9,988
Total Acquisition Cost
$1,459,607
Initial Loan Funding
$1,122,416
Cash Required to Close
$337,191
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$337,191

Loan Terms
Initial Loan Funding
$1,122,416
Rehab Loan Funding
$350,800
Total Loan Commitment
$1,473,216
Points
$29,464
Loan Closing Costs
$9,988
Interest Carry
$74,274
Total Financing Cost
$113,727

Closing Costs
Deed/Transfer Tax - County
%
$6,314
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,821
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,135
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)
$6,173
Misc.
Total Loan Closing
$9,988

Residual
As Repaired Value (ARV)
$2,455,300
Sale Costs
%
$147,318
Property Taxes
%
$7,997
Property Insurance
%
$3,087
Interest Carry - Purchase Loan Funding
$58,927
Interest Carry - Rehab Loan Funding
$15,348
Net Exit Price
$2,222,624
Cash Investment
$337,191
Loan payoff
$1,473,216
Estimated Profit
$412,216
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.