246899

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
%
%
%
%

$251,434

Cash Investment

$304,607

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,041,020
Buyer's Premium
Purchase Closing Costs
$12,972
Loan Points
$21,862
Loan Closing Costs
$8,395
Total Acquisition Cost
$1,084,250
Initial Loan Funding
$832,816
Cash Required to Close
$251,434
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$251,434

Loan Terms
Initial Loan Funding
$832,816
Rehab Loan Funding
$260,300
Total Loan Commitment
$1,093,116
Points
$21,862
Loan Closing Costs
$8,395
Interest Carry
$55,111
Total Financing Cost
$85,369

Closing Costs
Deed/Transfer Tax - County
%
$4,685
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,287
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,972
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)
$4,580
Misc.
Total Loan Closing
$8,395

Residual
As Repaired Value (ARV)
$1,821,800
Sale Costs
%
$109,308
Property Taxes
%
$5,934
Property Insurance
%
$2,290
Interest Carry - Purchase Loan Funding
$43,723
Interest Carry - Rehab Loan Funding
$11,388
Net Exit Price
$1,649,157
Cash Investment
$251,434
Loan payoff
$1,093,116
Estimated Profit
$304,607
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.