247823

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
%
%
%
%

$243,488

Cash Investment

$294,649

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,007,480
Buyer's Premium
Purchase Closing Costs
$12,586
Loan Points
$21,158
Loan Closing Costs
$8,248
Total Acquisition Cost
$1,049,472
Initial Loan Funding
$805,984
Cash Required to Close
$243,488
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$243,488

Loan Terms
Initial Loan Funding
$805,984
Rehab Loan Funding
$251,900
Total Loan Commitment
$1,057,884
Points
$21,158
Loan Closing Costs
$8,248
Interest Carry
$53,335
Total Financing Cost
$82,740

Closing Costs
Deed/Transfer Tax - County
%
$4,534
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,052
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,586
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)
$4,433
Misc.
Total Loan Closing
$8,248

Residual
As Repaired Value (ARV)
$1,763,100
Sale Costs
%
$105,786
Property Taxes
%
$5,743
Property Insurance
%
$2,216
Interest Carry - Purchase Loan Funding
$42,314
Interest Carry - Rehab Loan Funding
$11,021
Net Exit Price
$1,596,020
Cash Investment
$243,488
Loan payoff
$1,057,884
Estimated Profit
$294,649
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.