251400

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
%
%
%
%

$376,662

Cash Investment

$465,943

Profit

124%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$1,574,960
Buyer's Premium
Purchase Closing Costs
$17,852
Loan Points
$33,073
Loan Closing Costs
$10,745
Total Acquisition Cost
$1,636,630
Initial Loan Funding
$1,259,968
Cash Required to Close
$376,662
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$376,662

Loan Terms
Initial Loan Funding
$1,259,968
Rehab Loan Funding
$393,700
Total Loan Commitment
$1,653,668
Points
$33,073
Loan Closing Costs
$10,745
Interest Carry
$83,373
Total Financing Cost
$127,191

Closing Costs
Deed/Transfer Tax - County
%
$5,827
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,852
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)
$6,930
Misc.
Total Loan Closing
$10,745

Residual
As Repaired Value (ARV)
$2,756,200
Sale Costs
%
$165,372
Property Taxes
%
$7,717
Property Insurance
%
$3,465
Interest Carry - Purchase Loan Funding
$66,148
Interest Carry - Rehab Loan Funding
$17,224
Net Exit Price
$2,496,273
Cash Investment
$376,662
Loan payoff
$1,653,668
Estimated Profit
$465,943
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.