302167

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
%
%
%
%

$197,124

Cash Investment

$244,453

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$820,430
Buyer's Premium
Purchase Closing Costs
$8,384
Loan Points
$17,229
Loan Closing Costs
$7,425
Total Acquisition Cost
$853,468
Initial Loan Funding
$656,344
Cash Required to Close
$197,124
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$197,124

Loan Terms
Initial Loan Funding
$656,344
Rehab Loan Funding
$205,100
Total Loan Commitment
$861,444
Points
$17,229
Loan Closing Costs
$7,425
Interest Carry
$43,431
Total Financing Cost
$68,085

Closing Costs
Deed/Transfer Tax - County
%
$1,641
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,743
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,384
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)
$3,610
Misc.
Total Loan Closing
$7,425

Residual
As Repaired Value (ARV)
$1,435,800
Sale Costs
%
$86,148
Property Taxes
%
$1,395
Property Insurance
%
$1,805
Interest Carry - Purchase Loan Funding
$34,458
Interest Carry - Rehab Loan Funding
$8,973
Net Exit Price
$1,303,021
Cash Investment
$197,124
Loan payoff
$861,444
Estimated Profit
$244,453
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.