247634

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
%
%
%
%

$233,378

Cash Investment

$281,973

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$964,810
Buyer's Premium
Purchase Closing Costs
$12,095
Loan Points
$20,261
Loan Closing Costs
$8,060
Total Acquisition Cost
$1,005,226
Initial Loan Funding
$771,848
Cash Required to Close
$233,378
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$233,378

Loan Terms
Initial Loan Funding
$771,848
Rehab Loan Funding
$241,200
Total Loan Commitment
$1,013,048
Points
$20,261
Loan Closing Costs
$8,060
Interest Carry
$51,075
Total Financing Cost
$79,396

Closing Costs
Deed/Transfer Tax - County
%
$4,342
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,095
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)
$4,245
Misc.
Total Loan Closing
$8,060

Residual
As Repaired Value (ARV)
$1,688,400
Sale Costs
%
$101,304
Property Taxes
%
$5,499
Property Insurance
%
$2,123
Interest Carry - Purchase Loan Funding
$40,522
Interest Carry - Rehab Loan Funding
$10,553
Net Exit Price
$1,528,399
Cash Investment
$233,378
Loan payoff
$1,013,048
Estimated Profit
$281,973
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.