252712

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
%
%
%
%

$203,754

Cash Investment

$247,637

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$852,350
Buyer's Premium
Purchase Closing Costs
$7,819
Loan Points
$17,900
Loan Closing Costs
$7,565
Total Acquisition Cost
$885,634
Initial Loan Funding
$681,880
Cash Required to Close
$203,754
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$203,754

Loan Terms
Initial Loan Funding
$681,880
Rehab Loan Funding
$213,100
Total Loan Commitment
$894,980
Points
$17,900
Loan Closing Costs
$7,565
Interest Carry
$45,122
Total Financing Cost
$70,587

Closing Costs
Deed/Transfer Tax - County
%
$852
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,966
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,819
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)
$3,750
Misc.
Total Loan Closing
$7,565

Residual
As Repaired Value (ARV)
$1,491,600
Sale Costs
%
$89,496
Property Taxes
%
$8,737
Property Insurance
%
$1,875
Interest Carry - Purchase Loan Funding
$35,799
Interest Carry - Rehab Loan Funding
$9,323
Net Exit Price
$1,346,370
Cash Investment
$203,754
Loan payoff
$894,980
Estimated Profit
$247,637
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.