302149

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
%
%
%
%

$349,168

Cash Investment

$441,414

Profit

126%

Return On Equity

253%

Annualized ROE

Purchase Cost
Purchase Price
$1,469,080
Buyer's Premium
Purchase Closing Costs
$14,222
Loan Points
$30,851
Loan Closing Costs
$10,279
Total Acquisition Cost
$1,524,432
Initial Loan Funding
$1,175,264
Cash Required to Close
$349,168
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$349,168

Loan Terms
Initial Loan Funding
$1,175,264
Rehab Loan Funding
$367,300
Total Loan Commitment
$1,542,564
Points
$30,851
Loan Closing Costs
$10,279
Interest Carry
$77,771
Total Financing Cost
$118,901

Closing Costs
Deed/Transfer Tax - County
%
$2,938
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$10,284
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,222
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)
$6,464
Misc.
Total Loan Closing
$10,279

Residual
As Repaired Value (ARV)
$2,570,900
Sale Costs
%
$154,254
Property Taxes
%
$2,497
Property Insurance
%
$3,232
Interest Carry - Purchase Loan Funding
$61,701
Interest Carry - Rehab Loan Funding
$16,069
Net Exit Price
$2,333,146
Cash Investment
$349,168
Loan payoff
$1,542,564
Estimated Profit
$441,414
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.