247706

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
%
%
%
%

$227,492

Cash Investment

$274,561

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$939,960
Buyer's Premium
Purchase Closing Costs
$11,810
Loan Points
$19,739
Loan Closing Costs
$7,951
Total Acquisition Cost
$979,460
Initial Loan Funding
$751,968
Cash Required to Close
$227,492
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$227,492

Loan Terms
Initial Loan Funding
$751,968
Rehab Loan Funding
$235,000
Total Loan Commitment
$986,968
Points
$19,739
Loan Closing Costs
$7,951
Interest Carry
$49,760
Total Financing Cost
$77,450

Closing Costs
Deed/Transfer Tax - County
%
$4,230
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,580
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,810
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)
$4,136
Misc.
Total Loan Closing
$7,951

Residual
As Repaired Value (ARV)
$1,644,900
Sale Costs
%
$98,694
Property Taxes
%
$5,358
Property Insurance
%
$2,068
Interest Carry - Purchase Loan Funding
$39,478
Interest Carry - Rehab Loan Funding
$10,281
Net Exit Price
$1,489,021
Cash Investment
$227,492
Loan payoff
$986,968
Estimated Profit
$274,561
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.