249533

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
%
%
%
%

$209,549

Cash Investment

$256,242

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$880,960
Buyer's Premium
Purchase Closing Costs
$7,167
Loan Points
$18,499
Loan Closing Costs
$7,691
Total Acquisition Cost
$914,317
Initial Loan Funding
$704,768
Cash Required to Close
$209,549
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$209,549

Loan Terms
Initial Loan Funding
$704,768
Rehab Loan Funding
$220,200
Total Loan Commitment
$924,968
Points
$18,499
Loan Closing Costs
$7,691
Interest Carry
$46,634
Total Financing Cost
$72,825

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,167
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,167
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)
$3,876
Misc.
Total Loan Closing
$7,691

Residual
As Repaired Value (ARV)
$1,541,700
Sale Costs
%
$92,502
Property Taxes
%
$9,867
Property Insurance
%
$1,938
Interest Carry - Purchase Loan Funding
$37,000
Interest Carry - Rehab Loan Funding
$9,634
Net Exit Price
$1,390,759
Cash Investment
$209,549
Loan payoff
$924,968
Estimated Profit
$256,242
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.