247263

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
%
%
%
%

$242,792

Cash Investment

$293,875

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,004,550
Buyer's Premium
Purchase Closing Costs
$12,552
Loan Points
$21,095
Loan Closing Costs
$8,235
Total Acquisition Cost
$1,046,432
Initial Loan Funding
$803,640
Cash Required to Close
$242,792
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$242,792

Loan Terms
Initial Loan Funding
$803,640
Rehab Loan Funding
$251,100
Total Loan Commitment
$1,054,740
Points
$21,095
Loan Closing Costs
$8,235
Interest Carry
$53,177
Total Financing Cost
$82,507

Closing Costs
Deed/Transfer Tax - County
%
$4,520
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,552
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)
$4,420
Misc.
Total Loan Closing
$8,235

Residual
As Repaired Value (ARV)
$1,758,000
Sale Costs
%
$105,480
Property Taxes
%
$5,726
Property Insurance
%
$2,210
Interest Carry - Purchase Loan Funding
$42,191
Interest Carry - Rehab Loan Funding
$10,986
Net Exit Price
$1,591,407
Cash Investment
$242,792
Loan payoff
$1,054,740
Estimated Profit
$293,875
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.