248074

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
%
%
%
%

$241,452

Cash Investment

$292,181

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$998,890
Buyer's Premium
Purchase Closing Costs
$12,487
Loan Points
$20,976
Loan Closing Costs
$8,210
Total Acquisition Cost
$1,040,564
Initial Loan Funding
$799,112
Cash Required to Close
$241,452
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$241,452

Loan Terms
Initial Loan Funding
$799,112
Rehab Loan Funding
$249,700
Total Loan Commitment
$1,048,812
Points
$20,976
Loan Closing Costs
$8,210
Interest Carry
$52,878
Total Financing Cost
$82,064

Closing Costs
Deed/Transfer Tax - County
%
$4,495
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,992
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,487
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)
$4,395
Misc.
Total Loan Closing
$8,210

Residual
As Repaired Value (ARV)
$1,748,100
Sale Costs
%
$104,886
Property Taxes
%
$5,694
Property Insurance
%
$2,198
Interest Carry - Purchase Loan Funding
$41,953
Interest Carry - Rehab Loan Funding
$10,924
Net Exit Price
$1,582,445
Cash Investment
$241,452
Loan payoff
$1,048,812
Estimated Profit
$292,181
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.