247893

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
%
%
%
%

$343,503

Cash Investment

$420,170

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,429,670
Buyer's Premium
Purchase Closing Costs
$17,441
Loan Points
$30,023
Loan Closing Costs
$10,106
Total Acquisition Cost
$1,487,239
Initial Loan Funding
$1,143,736
Cash Required to Close
$343,503
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$343,503

Loan Terms
Initial Loan Funding
$1,143,736
Rehab Loan Funding
$357,400
Total Loan Commitment
$1,501,136
Points
$30,023
Loan Closing Costs
$10,106
Interest Carry
$75,682
Total Financing Cost
$115,811

Closing Costs
Deed/Transfer Tax - County
%
$6,434
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$10,008
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,441
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)
$6,291
Misc.
Total Loan Closing
$10,106

Residual
As Repaired Value (ARV)
$2,501,900
Sale Costs
%
$150,114
Property Taxes
%
$8,149
Property Insurance
%
$3,145
Interest Carry - Purchase Loan Funding
$60,046
Interest Carry - Rehab Loan Funding
$15,636
Net Exit Price
$2,264,809
Cash Investment
$343,503
Loan payoff
$1,501,136
Estimated Profit
$420,170
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.