247541

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
%
%
%
%

$205,746

Cash Investment

$247,362

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$848,170
Buyer's Premium
Purchase Closing Costs
$10,754
Loan Points
$17,811
Loan Closing Costs
$7,547
Total Acquisition Cost
$884,282
Initial Loan Funding
$678,536
Cash Required to Close
$205,746
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$205,746

Loan Terms
Initial Loan Funding
$678,536
Rehab Loan Funding
$212,000
Total Loan Commitment
$890,536
Points
$17,811
Loan Closing Costs
$7,547
Interest Carry
$44,898
Total Financing Cost
$70,256

Closing Costs
Deed/Transfer Tax - County
%
$3,817
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,937
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,754
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)
$3,732
Misc.
Total Loan Closing
$7,547

Residual
As Repaired Value (ARV)
$1,484,300
Sale Costs
%
$89,058
Property Taxes
%
$4,835
Property Insurance
%
$1,866
Interest Carry - Purchase Loan Funding
$35,623
Interest Carry - Rehab Loan Funding
$9,275
Net Exit Price
$1,343,643
Cash Investment
$205,746
Loan payoff
$890,536
Estimated Profit
$247,362
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.