250248

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
%
%
%
%

$431,841

Cash Investment

$537,146

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$1,829,590
Buyer's Premium
Purchase Closing Costs
$15,637
Loan Points
$38,421
Loan Closing Costs
$11,865
Total Acquisition Cost
$1,895,513
Initial Loan Funding
$1,463,672
Cash Required to Close
$431,841
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$431,841

Loan Terms
Initial Loan Funding
$1,463,672
Rehab Loan Funding
$457,400
Total Loan Commitment
$1,921,072
Points
$38,421
Loan Closing Costs
$11,865
Interest Carry
$96,854
Total Financing Cost
$147,141

Closing Costs
Deed/Transfer Tax - County
%
$1,830
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$12,807
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,637
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)
$8,050
Misc.
Total Loan Closing
$11,865

Residual
As Repaired Value (ARV)
$3,201,800
Sale Costs
%
$192,108
Property Taxes
%
$18,753
Property Insurance
%
$4,025
Interest Carry - Purchase Loan Funding
$76,843
Interest Carry - Rehab Loan Funding
$20,011
Net Exit Price
$2,890,060
Cash Investment
$431,841
Loan payoff
$1,921,072
Estimated Profit
$537,146
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.