247821

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
%
%
%
%

$210,241

Cash Investment

$252,942

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$867,140
Buyer's Premium
Purchase Closing Costs
$10,972
Loan Points
$18,210
Loan Closing Costs
$7,630
Total Acquisition Cost
$903,953
Initial Loan Funding
$693,712
Cash Required to Close
$210,241
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$210,241

Loan Terms
Initial Loan Funding
$693,712
Rehab Loan Funding
$216,800
Total Loan Commitment
$910,512
Points
$18,210
Loan Closing Costs
$7,630
Interest Carry
$45,905
Total Financing Cost
$71,746

Closing Costs
Deed/Transfer Tax - County
%
$3,902
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,972
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)
$3,815
Misc.
Total Loan Closing
$7,630

Residual
As Repaired Value (ARV)
$1,517,500
Sale Costs
%
$91,050
Property Taxes
%
$4,943
Property Insurance
%
$1,908
Interest Carry - Purchase Loan Funding
$36,420
Interest Carry - Rehab Loan Funding
$9,485
Net Exit Price
$1,373,695
Cash Investment
$210,241
Loan payoff
$910,512
Estimated Profit
$252,942
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.