247843

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
%
%
%
%

$199,417

Cash Investment

$239,296

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$821,450
Buyer's Premium
Purchase Closing Costs
$10,447
Loan Points
$17,251
Loan Closing Costs
$7,429
Total Acquisition Cost
$856,577
Initial Loan Funding
$657,160
Cash Required to Close
$199,417
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$199,417

Loan Terms
Initial Loan Funding
$657,160
Rehab Loan Funding
$205,400
Total Loan Commitment
$862,560
Points
$17,251
Loan Closing Costs
$7,429
Interest Carry
$43,487
Total Financing Cost
$68,168

Closing Costs
Deed/Transfer Tax - County
%
$3,697
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,750
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,447
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)
$3,614
Misc.
Total Loan Closing
$7,429

Residual
As Repaired Value (ARV)
$1,437,500
Sale Costs
%
$86,250
Property Taxes
%
$4,682
Property Insurance
%
$1,807
Interest Carry - Purchase Loan Funding
$34,501
Interest Carry - Rehab Loan Funding
$8,986
Net Exit Price
$1,301,273
Cash Investment
$199,417
Loan payoff
$862,560
Estimated Profit
$239,296
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.