302128

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
%
%
%
%

$205,889

Cash Investment

$255,725

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$857,820
Buyer's Premium
Purchase Closing Costs
$8,720
Loan Points
$18,015
Loan Closing Costs
$7,589
Total Acquisition Cost
$892,145
Initial Loan Funding
$686,256
Cash Required to Close
$205,889
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$205,889

Loan Terms
Initial Loan Funding
$686,256
Rehab Loan Funding
$214,500
Total Loan Commitment
$900,756
Points
$18,015
Loan Closing Costs
$7,589
Interest Carry
$45,413
Total Financing Cost
$71,017

Closing Costs
Deed/Transfer Tax - County
%
$1,716
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,005
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,720
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)
$3,774
Misc.
Total Loan Closing
$7,589

Residual
As Repaired Value (ARV)
$1,501,200
Sale Costs
%
$90,072
Property Taxes
%
$1,458
Property Insurance
%
$1,887
Interest Carry - Purchase Loan Funding
$36,028
Interest Carry - Rehab Loan Funding
$9,384
Net Exit Price
$1,362,370
Cash Investment
$205,889
Loan payoff
$900,756
Estimated Profit
$255,725
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.