302178

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
%
%
%
%

$208,144

Cash Investment

$258,619

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$867,440
Buyer's Premium
Purchase Closing Costs
$8,807
Loan Points
$18,217
Loan Closing Costs
$7,632
Total Acquisition Cost
$902,096
Initial Loan Funding
$693,952
Cash Required to Close
$208,144
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$208,144

Loan Terms
Initial Loan Funding
$693,952
Rehab Loan Funding
$216,900
Total Loan Commitment
$910,852
Points
$18,217
Loan Closing Costs
$7,632
Interest Carry
$45,922
Total Financing Cost
$71,771

Closing Costs
Deed/Transfer Tax - County
%
$1,735
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,072
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,807
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)
$3,817
Misc.
Total Loan Closing
$7,632

Residual
As Repaired Value (ARV)
$1,518,000
Sale Costs
%
$91,080
Property Taxes
%
$1,475
Property Insurance
%
$1,908
Interest Carry - Purchase Loan Funding
$36,432
Interest Carry - Rehab Loan Funding
$9,489
Net Exit Price
$1,377,615
Cash Investment
$208,144
Loan payoff
$910,852
Estimated Profit
$258,619
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.