247470

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
%
%
%
%

$245,050

Cash Investment

$296,617

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,014,080
Buyer's Premium
Purchase Closing Costs
$12,662
Loan Points
$21,295
Loan Closing Costs
$8,277
Total Acquisition Cost
$1,056,314
Initial Loan Funding
$811,264
Cash Required to Close
$245,050
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$245,050

Loan Terms
Initial Loan Funding
$811,264
Rehab Loan Funding
$253,500
Total Loan Commitment
$1,064,764
Points
$21,295
Loan Closing Costs
$8,277
Interest Carry
$53,682
Total Financing Cost
$83,254

Closing Costs
Deed/Transfer Tax - County
%
$4,563
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,099
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,662
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)
$4,462
Misc.
Total Loan Closing
$8,277

Residual
As Repaired Value (ARV)
$1,774,600
Sale Costs
%
$106,476
Property Taxes
%
$5,780
Property Insurance
%
$2,231
Interest Carry - Purchase Loan Funding
$42,591
Interest Carry - Rehab Loan Funding
$11,091
Net Exit Price
$1,606,431
Cash Investment
$245,050
Loan payoff
$1,064,764
Estimated Profit
$296,617
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.