250416

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
%
%
%
%

$251,044

Cash Investment

$307,728

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,054,970
Buyer's Premium
Purchase Closing Costs
$9,440
Loan Points
$22,154
Loan Closing Costs
$8,457
Total Acquisition Cost
$1,095,020
Initial Loan Funding
$843,976
Cash Required to Close
$251,044
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$251,044

Loan Terms
Initial Loan Funding
$843,976
Rehab Loan Funding
$263,700
Total Loan Commitment
$1,107,676
Points
$22,154
Loan Closing Costs
$8,457
Interest Carry
$55,846
Total Financing Cost
$86,456

Closing Costs
Deed/Transfer Tax - County
%
$1,055
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,385
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,440
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)
$4,642
Misc.
Total Loan Closing
$8,457

Residual
As Repaired Value (ARV)
$1,846,200
Sale Costs
%
$110,772
Property Taxes
%
$10,813
Property Insurance
%
$2,321
Interest Carry - Purchase Loan Funding
$44,309
Interest Carry - Rehab Loan Funding
$11,537
Net Exit Price
$1,666,448
Cash Investment
$251,044
Loan payoff
$1,107,676
Estimated Profit
$307,728
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.