247416

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
%
%
%
%

$252,347

Cash Investment

$305,772

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,044,880
Buyer's Premium
Purchase Closing Costs
$13,016
Loan Points
$21,942
Loan Closing Costs
$8,412
Total Acquisition Cost
$1,088,251
Initial Loan Funding
$835,904
Cash Required to Close
$252,347
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$252,347

Loan Terms
Initial Loan Funding
$835,904
Rehab Loan Funding
$261,200
Total Loan Commitment
$1,097,104
Points
$21,942
Loan Closing Costs
$8,412
Interest Carry
$55,312
Total Financing Cost
$85,667

Closing Costs
Deed/Transfer Tax - County
%
$4,702
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,016
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)
$4,597
Misc.
Total Loan Closing
$8,412

Residual
As Repaired Value (ARV)
$1,828,500
Sale Costs
%
$109,710
Property Taxes
%
$5,956
Property Insurance
%
$2,299
Interest Carry - Purchase Loan Funding
$43,885
Interest Carry - Rehab Loan Funding
$11,428
Net Exit Price
$1,655,223
Cash Investment
$252,347
Loan payoff
$1,097,104
Estimated Profit
$305,772
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.