302154

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
%
%
%
%

$260,986

Cash Investment

$327,145

Profit

125%

Return On Equity

251%

Annualized ROE

Purchase Cost
Purchase Price
$1,092,880
Buyer's Premium
Purchase Closing Costs
$10,836
Loan Points
$22,950
Loan Closing Costs
$8,624
Total Acquisition Cost
$1,135,290
Initial Loan Funding
$874,304
Cash Required to Close
$260,986
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$260,986

Loan Terms
Initial Loan Funding
$874,304
Rehab Loan Funding
$273,200
Total Loan Commitment
$1,147,504
Points
$22,950
Loan Closing Costs
$8,624
Interest Carry
$57,853
Total Financing Cost
$89,427

Closing Costs
Deed/Transfer Tax - County
%
$2,186
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,650
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,836
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)
$4,809
Misc.
Total Loan Closing
$8,624

Residual
As Repaired Value (ARV)
$1,912,500
Sale Costs
%
$114,750
Property Taxes
%
$1,858
Property Insurance
%
$2,404
Interest Carry - Purchase Loan Funding
$45,901
Interest Carry - Rehab Loan Funding
$11,953
Net Exit Price
$1,735,634
Cash Investment
$260,986
Loan payoff
$1,147,504
Estimated Profit
$327,145
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.