302150

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
%
%
%
%

$246,437

Cash Investment

$308,293

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,030,810
Buyer's Premium
Purchase Closing Costs
$10,277
Loan Points
$21,647
Loan Closing Costs
$8,351
Total Acquisition Cost
$1,071,085
Initial Loan Funding
$824,648
Cash Required to Close
$246,437
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$246,437

Loan Terms
Initial Loan Funding
$824,648
Rehab Loan Funding
$257,700
Total Loan Commitment
$1,082,348
Points
$21,647
Loan Closing Costs
$8,351
Interest Carry
$54,568
Total Financing Cost
$84,566

Closing Costs
Deed/Transfer Tax - County
%
$2,062
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,216
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,277
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)
$4,536
Misc.
Total Loan Closing
$8,351

Residual
As Repaired Value (ARV)
$1,803,900
Sale Costs
%
$108,234
Property Taxes
%
$1,752
Property Insurance
%
$2,268
Interest Carry - Purchase Loan Funding
$43,294
Interest Carry - Rehab Loan Funding
$11,274
Net Exit Price
$1,637,077
Cash Investment
$246,437
Loan payoff
$1,082,348
Estimated Profit
$308,293
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.