248743

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
%
%
%
%

$280,976

Cash Investment

$347,184

Profit

124%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$1,188,300
Buyer's Premium
Purchase Closing Costs
$9,318
Loan Points
$24,955
Loan Closing Costs
$9,044
Total Acquisition Cost
$1,231,616
Initial Loan Funding
$950,640
Cash Required to Close
$280,976
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$280,976

Loan Terms
Initial Loan Funding
$950,640
Rehab Loan Funding
$297,100
Total Loan Commitment
$1,247,740
Points
$24,955
Loan Closing Costs
$9,044
Interest Carry
$62,907
Total Financing Cost
$96,905

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,318
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,318
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)
$5,229
Misc.
Total Loan Closing
$9,044

Residual
As Repaired Value (ARV)
$2,079,500
Sale Costs
%
$124,770
Property Taxes
%
$13,309
Property Insurance
%
$2,614
Interest Carry - Purchase Loan Funding
$49,909
Interest Carry - Rehab Loan Funding
$12,998
Net Exit Price
$1,875,900
Cash Investment
$280,976
Loan payoff
$1,247,740
Estimated Profit
$347,184
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.