302147

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
%
%
%
%

$320,896

Cash Investment

$404,797

Profit

126%

Return On Equity

252%

Annualized ROE

Purchase Cost
Purchase Price
$1,348,470
Buyer's Premium
Purchase Closing Costs
$13,136
Loan Points
$28,318
Loan Closing Costs
$9,748
Total Acquisition Cost
$1,399,672
Initial Loan Funding
$1,078,776
Cash Required to Close
$320,896
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$320,896

Loan Terms
Initial Loan Funding
$1,078,776
Rehab Loan Funding
$337,100
Total Loan Commitment
$1,415,876
Points
$28,318
Loan Closing Costs
$9,748
Interest Carry
$71,384
Total Financing Cost
$109,450

Closing Costs
Deed/Transfer Tax - County
%
$2,697
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,439
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,136
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)
$5,933
Misc.
Total Loan Closing
$9,748

Residual
As Repaired Value (ARV)
$2,359,800
Sale Costs
%
$141,588
Property Taxes
%
$2,292
Property Insurance
%
$2,967
Interest Carry - Purchase Loan Funding
$56,636
Interest Carry - Rehab Loan Funding
$14,748
Net Exit Price
$2,141,569
Cash Investment
$320,896
Loan payoff
$1,415,876
Estimated Profit
$404,797
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.