246971

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
%
%
%
%

$226,503

Cash Investment

$273,380

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$935,790
Buyer's Premium
Purchase Closing Costs
$11,762
Loan Points
$19,651
Loan Closing Costs
$7,932
Total Acquisition Cost
$975,135
Initial Loan Funding
$748,632
Cash Required to Close
$226,503
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$226,503

Loan Terms
Initial Loan Funding
$748,632
Rehab Loan Funding
$233,900
Total Loan Commitment
$982,532
Points
$19,651
Loan Closing Costs
$7,932
Interest Carry
$49,536
Total Financing Cost
$77,119

Closing Costs
Deed/Transfer Tax - County
%
$4,211
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,551
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,762
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)
$4,117
Misc.
Total Loan Closing
$7,932

Residual
As Repaired Value (ARV)
$1,637,600
Sale Costs
%
$98,256
Property Taxes
%
$5,334
Property Insurance
%
$2,059
Interest Carry - Purchase Loan Funding
$39,303
Interest Carry - Rehab Loan Funding
$10,233
Net Exit Price
$1,482,415
Cash Investment
$226,503
Loan payoff
$982,532
Estimated Profit
$273,380
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.