302142

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
%
%
%
%

$193,977

Cash Investment

$240,315

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$807,000
Buyer's Premium
Purchase Closing Costs
$8,263
Loan Points
$16,948
Loan Closing Costs
$7,366
Total Acquisition Cost
$839,577
Initial Loan Funding
$645,600
Cash Required to Close
$193,977
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$193,977

Loan Terms
Initial Loan Funding
$645,600
Rehab Loan Funding
$201,800
Total Loan Commitment
$847,400
Points
$16,948
Loan Closing Costs
$7,366
Interest Carry
$42,723
Total Financing Cost
$67,037

Closing Costs
Deed/Transfer Tax - County
%
$1,614
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,263
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)
$3,551
Misc.
Total Loan Closing
$7,366

Residual
As Repaired Value (ARV)
$1,412,300
Sale Costs
%
$84,738
Property Taxes
%
$1,372
Property Insurance
%
$1,775
Interest Carry - Purchase Loan Funding
$33,894
Interest Carry - Rehab Loan Funding
$8,829
Net Exit Price
$1,281,692
Cash Investment
$193,977
Loan payoff
$847,400
Estimated Profit
$240,315
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.