246836

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
%
%
%
%

$267,159

Cash Investment

$324,367

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,107,400
Buyer's Premium
Purchase Closing Costs
$13,735
Loan Points
$23,256
Loan Closing Costs
$8,688
Total Acquisition Cost
$1,153,079
Initial Loan Funding
$885,920
Cash Required to Close
$267,159
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$267,159

Loan Terms
Initial Loan Funding
$885,920
Rehab Loan Funding
$276,900
Total Loan Commitment
$1,162,820
Points
$23,256
Loan Closing Costs
$8,688
Interest Carry
$58,625
Total Financing Cost
$90,569

Closing Costs
Deed/Transfer Tax - County
%
$4,983
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,752
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,735
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)
$4,873
Misc.
Total Loan Closing
$8,688

Residual
As Repaired Value (ARV)
$1,938,000
Sale Costs
%
$116,280
Property Taxes
%
$6,312
Property Insurance
%
$2,436
Interest Carry - Purchase Loan Funding
$46,511
Interest Carry - Rehab Loan Funding
$12,114
Net Exit Price
$1,754,346
Cash Investment
$267,159
Loan payoff
$1,162,820
Estimated Profit
$324,367
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.