247311

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
%
%
%
%

$242,991

Cash Investment

$294,070

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,005,390
Buyer's Premium
Purchase Closing Costs
$12,562
Loan Points
$21,112
Loan Closing Costs
$8,239
Total Acquisition Cost
$1,047,303
Initial Loan Funding
$804,312
Cash Required to Close
$242,991
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$242,991

Loan Terms
Initial Loan Funding
$804,312
Rehab Loan Funding
$251,300
Total Loan Commitment
$1,055,612
Points
$21,112
Loan Closing Costs
$8,239
Interest Carry
$53,221
Total Financing Cost
$82,572

Closing Costs
Deed/Transfer Tax - County
%
$4,524
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,038
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,562
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)
$4,424
Misc.
Total Loan Closing
$8,239

Residual
As Repaired Value (ARV)
$1,759,400
Sale Costs
%
$105,564
Property Taxes
%
$5,731
Property Insurance
%
$2,212
Interest Carry - Purchase Loan Funding
$42,226
Interest Carry - Rehab Loan Funding
$10,994
Net Exit Price
$1,592,673
Cash Investment
$242,991
Loan payoff
$1,055,612
Estimated Profit
$294,070
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.