302133

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
%
%
%
%

$316,670

Cash Investment

$399,362

Profit

126%

Return On Equity

252%

Annualized ROE

Purchase Cost
Purchase Price
$1,330,440
Buyer's Premium
Purchase Closing Costs
$12,974
Loan Points
$27,939
Loan Closing Costs
$9,669
Total Acquisition Cost
$1,381,022
Initial Loan Funding
$1,064,352
Cash Required to Close
$316,670
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$316,670

Loan Terms
Initial Loan Funding
$1,064,352
Rehab Loan Funding
$332,600
Total Loan Commitment
$1,396,952
Points
$27,939
Loan Closing Costs
$9,669
Interest Carry
$70,430
Total Financing Cost
$108,038

Closing Costs
Deed/Transfer Tax - County
%
$2,661
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,313
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,974
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)
$5,854
Misc.
Total Loan Closing
$9,669

Residual
As Repaired Value (ARV)
$2,328,300
Sale Costs
%
$139,698
Property Taxes
%
$2,262
Property Insurance
%
$2,927
Interest Carry - Purchase Loan Funding
$55,878
Interest Carry - Rehab Loan Funding
$14,551
Net Exit Price
$2,112,984
Cash Investment
$316,670
Loan payoff
$1,396,952
Estimated Profit
$399,362
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.