302155

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
%
%
%
%

$223,038

Cash Investment

$278,005

Profit

125%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$930,990
Buyer's Premium
Purchase Closing Costs
$9,379
Loan Points
$19,550
Loan Closing Costs
$7,911
Total Acquisition Cost
$967,830
Initial Loan Funding
$744,792
Cash Required to Close
$223,038
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$223,038

Loan Terms
Initial Loan Funding
$744,792
Rehab Loan Funding
$232,700
Total Loan Commitment
$977,492
Points
$19,550
Loan Closing Costs
$7,911
Interest Carry
$49,282
Total Financing Cost
$76,743

Closing Costs
Deed/Transfer Tax - County
%
$1,862
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,379
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)
$4,096
Misc.
Total Loan Closing
$7,911

Residual
As Repaired Value (ARV)
$1,629,200
Sale Costs
%
$97,752
Property Taxes
%
$1,583
Property Insurance
%
$2,048
Interest Carry - Purchase Loan Funding
$39,102
Interest Carry - Rehab Loan Funding
$10,181
Net Exit Price
$1,478,535
Cash Investment
$223,038
Loan payoff
$977,492
Estimated Profit
$278,005
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.