249967

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
%
%
%
%

$285,359

Cash Investment

$352,782

Profit

124%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$1,207,160
Buyer's Premium
Purchase Closing Costs
$9,450
Loan Points
$25,351
Loan Closing Costs
$9,127
Total Acquisition Cost
$1,251,087
Initial Loan Funding
$965,728
Cash Required to Close
$285,359
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$285,359

Loan Terms
Initial Loan Funding
$965,728
Rehab Loan Funding
$301,800
Total Loan Commitment
$1,267,528
Points
$25,351
Loan Closing Costs
$9,127
Interest Carry
$63,904
Total Financing Cost
$98,382

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,450
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)
$5,312
Misc.
Total Loan Closing
$9,127

Residual
As Repaired Value (ARV)
$2,112,500
Sale Costs
%
$126,750
Property Taxes
%
$13,520
Property Insurance
%
$2,656
Interest Carry - Purchase Loan Funding
$50,701
Interest Carry - Rehab Loan Funding
$13,204
Net Exit Price
$1,905,670
Cash Investment
$285,359
Loan payoff
$1,267,528
Estimated Profit
$352,782
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.