247113

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
%
%
%
%

$238,190

Cash Investment

$288,041

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$985,120
Buyer's Premium
Purchase Closing Costs
$12,329
Loan Points
$20,688
Loan Closing Costs
$8,150
Total Acquisition Cost
$1,026,286
Initial Loan Funding
$788,096
Cash Required to Close
$238,190
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$238,190

Loan Terms
Initial Loan Funding
$788,096
Rehab Loan Funding
$246,300
Total Loan Commitment
$1,034,396
Points
$20,688
Loan Closing Costs
$8,150
Interest Carry
$52,151
Total Financing Cost
$80,988

Closing Costs
Deed/Transfer Tax - County
%
$4,433
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,896
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,329
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)
$4,335
Misc.
Total Loan Closing
$8,150

Residual
As Repaired Value (ARV)
$1,724,000
Sale Costs
%
$103,440
Property Taxes
%
$5,615
Property Insurance
%
$2,167
Interest Carry - Purchase Loan Funding
$41,375
Interest Carry - Rehab Loan Funding
$10,776
Net Exit Price
$1,560,627
Cash Investment
$238,190
Loan payoff
$1,034,396
Estimated Profit
$288,041
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.