247982

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
%
%
%
%

$247,244

Cash Investment

$299,381

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$1,023,340
Buyer's Premium
Purchase Closing Costs
$12,768
Loan Points
$21,489
Loan Closing Costs
$8,318
Total Acquisition Cost
$1,065,916
Initial Loan Funding
$818,672
Cash Required to Close
$247,244
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$247,244

Loan Terms
Initial Loan Funding
$818,672
Rehab Loan Funding
$255,800
Total Loan Commitment
$1,074,472
Points
$21,489
Loan Closing Costs
$8,318
Interest Carry
$54,172
Total Financing Cost
$83,979

Closing Costs
Deed/Transfer Tax - County
%
$4,605
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,163
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,768
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)
$4,503
Misc.
Total Loan Closing
$8,318

Residual
As Repaired Value (ARV)
$1,790,800
Sale Costs
%
$107,448
Property Taxes
%
$5,833
Property Insurance
%
$2,251
Interest Carry - Purchase Loan Funding
$42,980
Interest Carry - Rehab Loan Funding
$11,191
Net Exit Price
$1,621,096
Cash Investment
$247,244
Loan payoff
$1,074,472
Estimated Profit
$299,381
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.