247603

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
%
%
%
%

$209,406

Cash Investment

$251,879

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$863,620
Buyer's Premium
Purchase Closing Costs
$10,932
Loan Points
$18,136
Loan Closing Costs
$7,615
Total Acquisition Cost
$900,302
Initial Loan Funding
$690,896
Cash Required to Close
$209,406
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$209,406

Loan Terms
Initial Loan Funding
$690,896
Rehab Loan Funding
$215,900
Total Loan Commitment
$906,796
Points
$18,136
Loan Closing Costs
$7,615
Interest Carry
$45,718
Total Financing Cost
$71,469

Closing Costs
Deed/Transfer Tax - County
%
$3,886
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,045
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,932
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)
$3,800
Misc.
Total Loan Closing
$7,615

Residual
As Repaired Value (ARV)
$1,511,300
Sale Costs
%
$90,678
Property Taxes
%
$4,923
Property Insurance
%
$1,900
Interest Carry - Purchase Loan Funding
$36,272
Interest Carry - Rehab Loan Funding
$9,446
Net Exit Price
$1,368,082
Cash Investment
$209,406
Loan payoff
$906,796
Estimated Profit
$251,879
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.