252003

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
%
%
%
%

$222,443

Cash Investment

$272,656

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$936,440
Buyer's Premium
Purchase Closing Costs
$7,555
Loan Points
$19,665
Loan Closing Costs
$7,935
Total Acquisition Cost
$971,595
Initial Loan Funding
$749,152
Cash Required to Close
$222,443
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$222,443

Loan Terms
Initial Loan Funding
$749,152
Rehab Loan Funding
$234,100
Total Loan Commitment
$983,252
Points
$19,665
Loan Closing Costs
$7,935
Interest Carry
$49,572
Total Financing Cost
$77,173

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,555
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)
$4,120
Misc.
Total Loan Closing
$7,935

Residual
As Repaired Value (ARV)
$1,638,800
Sale Costs
%
$98,328
Property Taxes
%
$10,488
Property Insurance
%
$2,060
Interest Carry - Purchase Loan Funding
$39,330
Interest Carry - Rehab Loan Funding
$10,242
Net Exit Price
$1,478,351
Cash Investment
$222,443
Loan payoff
$983,252
Estimated Profit
$272,656
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.