302140

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
%
%
%
%

$253,133

Cash Investment

$317,019

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,059,380
Buyer's Premium
Purchase Closing Costs
$10,534
Loan Points
$22,246
Loan Closing Costs
$8,476
Total Acquisition Cost
$1,100,637
Initial Loan Funding
$847,504
Cash Required to Close
$253,133
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$253,133

Loan Terms
Initial Loan Funding
$847,504
Rehab Loan Funding
$264,800
Total Loan Commitment
$1,112,304
Points
$22,246
Loan Closing Costs
$8,476
Interest Carry
$56,079
Total Financing Cost
$86,801

Closing Costs
Deed/Transfer Tax - County
%
$2,119
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,416
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,534
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)
$4,661
Misc.
Total Loan Closing
$8,476

Residual
As Repaired Value (ARV)
$1,853,900
Sale Costs
%
$111,234
Property Taxes
%
$1,801
Property Insurance
%
$2,331
Interest Carry - Purchase Loan Funding
$44,494
Interest Carry - Rehab Loan Funding
$11,585
Net Exit Price
$1,682,455
Cash Investment
$253,133
Loan payoff
$1,112,304
Estimated Profit
$317,019
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.