247568

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
%
%
%
%

$645,547

Cash Investment

$799,101

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$2,704,650
Buyer's Premium
Purchase Closing Costs
$32,103
Loan Points
$56,798
Loan Closing Costs
$15,715
Total Acquisition Cost
$2,809,267
Initial Loan Funding
$2,163,720
Cash Required to Close
$645,547
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$645,547

Loan Terms
Initial Loan Funding
$2,163,720
Rehab Loan Funding
$676,200
Total Loan Commitment
$2,839,920
Points
$56,798
Loan Closing Costs
$15,715
Interest Carry
$143,179
Total Financing Cost
$215,693

Closing Costs
Deed/Transfer Tax - County
%
$12,171
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$18,933
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$32,103
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)
$11,900
Misc.
Total Loan Closing
$15,715

Residual
As Repaired Value (ARV)
$4,733,100
Sale Costs
%
$283,986
Property Taxes
%
$15,417
Property Insurance
%
$5,950
Interest Carry - Purchase Loan Funding
$113,595
Interest Carry - Rehab Loan Funding
$29,584
Net Exit Price
$4,284,568
Cash Investment
$645,547
Loan payoff
$2,839,920
Estimated Profit
$799,101
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.