302148

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
%
%
%
%

$202,290

Cash Investment

$251,093

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$842,470
Buyer's Premium
Purchase Closing Costs
$8,582
Loan Points
$17,692
Loan Closing Costs
$7,522
Total Acquisition Cost
$876,266
Initial Loan Funding
$673,976
Cash Required to Close
$202,290
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$202,290

Loan Terms
Initial Loan Funding
$673,976
Rehab Loan Funding
$210,600
Total Loan Commitment
$884,576
Points
$17,692
Loan Closing Costs
$7,522
Interest Carry
$44,597
Total Financing Cost
$69,811

Closing Costs
Deed/Transfer Tax - County
%
$1,685
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,897
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,582
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)
$3,707
Misc.
Total Loan Closing
$7,522

Residual
As Repaired Value (ARV)
$1,474,300
Sale Costs
%
$88,458
Property Taxes
%
$1,432
Property Insurance
%
$1,853
Interest Carry - Purchase Loan Funding
$35,384
Interest Carry - Rehab Loan Funding
$9,214
Net Exit Price
$1,337,959
Cash Investment
$202,290
Loan payoff
$884,576
Estimated Profit
$251,093
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.