302169

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
%
%
%
%

$377,902

Cash Investment

$460,768

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$1,578,200
Buyer's Premium
Purchase Closing Costs
$18,360
Loan Points
$33,143
Loan Closing Costs
$10,759
Total Acquisition Cost
$1,640,462
Initial Loan Funding
$1,262,560
Cash Required to Close
$377,902
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$377,902

Loan Terms
Initial Loan Funding
$1,262,560
Rehab Loan Funding
$394,600
Total Loan Commitment
$1,657,160
Points
$33,143
Loan Closing Costs
$10,759
Interest Carry
$83,548
Total Financing Cost
$127,450

Closing Costs
Deed/Transfer Tax - County
%
$6,313
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,047
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$18,360
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)
$6,944
Misc.
Total Loan Closing
$10,759

Residual
As Repaired Value (ARV)
$2,761,900
Sale Costs
%
$165,714
Property Taxes
%
$13,336
Property Insurance
%
$3,472
Interest Carry - Purchase Loan Funding
$66,284
Interest Carry - Rehab Loan Funding
$17,264
Net Exit Price
$2,495,830
Cash Investment
$377,902
Loan payoff
$1,657,160
Estimated Profit
$460,768
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.