247047

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
%
%
%
%

$217,655

Cash Investment

$262,296

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$898,440
Buyer's Premium
Purchase Closing Costs
$11,332
Loan Points
$18,867
Loan Closing Costs
$7,768
Total Acquisition Cost
$936,407
Initial Loan Funding
$718,752
Cash Required to Close
$217,655
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$217,655

Loan Terms
Initial Loan Funding
$718,752
Rehab Loan Funding
$224,600
Total Loan Commitment
$943,352
Points
$18,867
Loan Closing Costs
$7,768
Interest Carry
$47,561
Total Financing Cost
$74,196

Closing Costs
Deed/Transfer Tax - County
%
$4,043
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,289
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,332
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)
$3,953
Misc.
Total Loan Closing
$7,768

Residual
As Repaired Value (ARV)
$1,572,300
Sale Costs
%
$94,338
Property Taxes
%
$5,121
Property Insurance
%
$1,977
Interest Carry - Purchase Loan Funding
$37,734
Interest Carry - Rehab Loan Funding
$9,826
Net Exit Price
$1,423,304
Cash Investment
$217,655
Loan payoff
$943,352
Estimated Profit
$262,296
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.