248007

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
%
%
%
%

$237,370

Cash Investment

$287,007

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$981,660
Buyer's Premium
Purchase Closing Costs
$12,289
Loan Points
$20,615
Loan Closing Costs
$8,134
Total Acquisition Cost
$1,022,698
Initial Loan Funding
$785,328
Cash Required to Close
$237,370
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$237,370

Loan Terms
Initial Loan Funding
$785,328
Rehab Loan Funding
$245,400
Total Loan Commitment
$1,030,728
Points
$20,615
Loan Closing Costs
$8,134
Interest Carry
$51,966
Total Financing Cost
$80,715

Closing Costs
Deed/Transfer Tax - County
%
$4,417
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,872
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,289
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)
$4,319
Misc.
Total Loan Closing
$8,134

Residual
As Repaired Value (ARV)
$1,717,900
Sale Costs
%
$103,074
Property Taxes
%
$5,595
Property Insurance
%
$2,160
Interest Carry - Purchase Loan Funding
$41,230
Interest Carry - Rehab Loan Funding
$10,736
Net Exit Price
$1,555,105
Cash Investment
$237,370
Loan payoff
$1,030,728
Estimated Profit
$287,007
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.