247520

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
%
%
%
%

$221,986

Cash Investment

$267,708

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$916,720
Buyer's Premium
Purchase Closing Costs
$11,542
Loan Points
$19,252
Loan Closing Costs
$7,849
Total Acquisition Cost
$955,362
Initial Loan Funding
$733,376
Cash Required to Close
$221,986
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$221,986

Loan Terms
Initial Loan Funding
$733,376
Rehab Loan Funding
$229,200
Total Loan Commitment
$962,576
Points
$19,252
Loan Closing Costs
$7,849
Interest Carry
$48,530
Total Financing Cost
$75,630

Closing Costs
Deed/Transfer Tax - County
%
$4,125
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,417
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,542
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)
$4,034
Misc.
Total Loan Closing
$7,849

Residual
As Repaired Value (ARV)
$1,604,300
Sale Costs
%
$96,258
Property Taxes
%
$5,225
Property Insurance
%
$2,017
Interest Carry - Purchase Loan Funding
$38,502
Interest Carry - Rehab Loan Funding
$10,028
Net Exit Price
$1,452,270
Cash Investment
$221,986
Loan payoff
$962,576
Estimated Profit
$267,708
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.