253392

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
%
%
%
%

$255,106

Cash Investment

$312,782

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,072,370
Buyer's Premium
Purchase Closing Costs
$9,579
Loan Points
$22,520
Loan Closing Costs
$8,533
Total Acquisition Cost
$1,113,002
Initial Loan Funding
$857,896
Cash Required to Close
$255,106
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$255,106

Loan Terms
Initial Loan Funding
$857,896
Rehab Loan Funding
$268,100
Total Loan Commitment
$1,125,996
Points
$22,520
Loan Closing Costs
$8,533
Interest Carry
$56,769
Total Financing Cost
$87,822

Closing Costs
Deed/Transfer Tax - County
%
$1,072
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,507
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,579
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)
$4,718
Misc.
Total Loan Closing
$8,533

Residual
As Repaired Value (ARV)
$1,876,600
Sale Costs
%
$112,596
Property Taxes
%
$10,992
Property Insurance
%
$2,359
Interest Carry - Purchase Loan Funding
$45,040
Interest Carry - Rehab Loan Funding
$11,729
Net Exit Price
$1,693,884
Cash Investment
$255,106
Loan payoff
$1,125,996
Estimated Profit
$312,782
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.