302111

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
%
%
%
%

$262,634

Cash Investment

$329,233

Profit

125%

Return On Equity

251%

Annualized ROE

Purchase Cost
Purchase Price
$1,099,910
Buyer's Premium
Purchase Closing Costs
$10,899
Loan Points
$23,099
Loan Closing Costs
$8,655
Total Acquisition Cost
$1,142,562
Initial Loan Funding
$879,928
Cash Required to Close
$262,634
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$262,634

Loan Terms
Initial Loan Funding
$879,928
Rehab Loan Funding
$275,000
Total Loan Commitment
$1,154,928
Points
$23,099
Loan Closing Costs
$8,655
Interest Carry
$58,227
Total Financing Cost
$89,981

Closing Costs
Deed/Transfer Tax - County
%
$2,200
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,699
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,899
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)
$4,840
Misc.
Total Loan Closing
$8,655

Residual
As Repaired Value (ARV)
$1,924,800
Sale Costs
%
$115,488
Property Taxes
%
$1,870
Property Insurance
%
$2,420
Interest Carry - Purchase Loan Funding
$46,196
Interest Carry - Rehab Loan Funding
$12,031
Net Exit Price
$1,746,795
Cash Investment
$262,634
Loan payoff
$1,154,928
Estimated Profit
$329,233
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.