247517

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
%
%
%
%

$506,461

Cash Investment

$624,639

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$2,117,540
Buyer's Premium
Purchase Closing Costs
$25,352
Loan Points
$44,469
Loan Closing Costs
$13,132
Total Acquisition Cost
$2,200,493
Initial Loan Funding
$1,694,032
Cash Required to Close
$506,461
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$506,461

Loan Terms
Initial Loan Funding
$1,694,032
Rehab Loan Funding
$529,400
Total Loan Commitment
$2,223,432
Points
$44,469
Loan Closing Costs
$13,132
Interest Carry
$112,098
Total Financing Cost
$169,699

Closing Costs
Deed/Transfer Tax - County
%
$9,529
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$14,823
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$25,352
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)
$9,317
Misc.
Total Loan Closing
$13,132

Residual
As Repaired Value (ARV)
$3,705,700
Sale Costs
%
$222,342
Property Taxes
%
$12,070
Property Insurance
%
$4,659
Interest Carry - Purchase Loan Funding
$88,937
Interest Carry - Rehab Loan Funding
$23,161
Net Exit Price
$3,354,532
Cash Investment
$506,461
Loan payoff
$2,223,432
Estimated Profit
$624,639
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.