251769

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
%
%
%
%

$257,103

Cash Investment

$315,379

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,080,930
Buyer's Premium
Purchase Closing Costs
$9,647
Loan Points
$22,699
Loan Closing Costs
$8,571
Total Acquisition Cost
$1,121,847
Initial Loan Funding
$864,744
Cash Required to Close
$257,103
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$257,103

Loan Terms
Initial Loan Funding
$864,744
Rehab Loan Funding
$270,200
Total Loan Commitment
$1,134,944
Points
$22,699
Loan Closing Costs
$8,571
Interest Carry
$57,220
Total Financing Cost
$88,490

Closing Costs
Deed/Transfer Tax - County
%
$1,081
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,567
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,647
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)
$4,756
Misc.
Total Loan Closing
$8,571

Residual
As Repaired Value (ARV)
$1,891,600
Sale Costs
%
$113,496
Property Taxes
%
$11,080
Property Insurance
%
$2,378
Interest Carry - Purchase Loan Funding
$45,399
Interest Carry - Rehab Loan Funding
$11,821
Net Exit Price
$1,707,426
Cash Investment
$257,103
Loan payoff
$1,134,944
Estimated Profit
$315,379
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.