302179

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
%
%
%
%

$205,910

Cash Investment

$255,722

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$857,910
Buyer's Premium
Purchase Closing Costs
$8,721
Loan Points
$18,017
Loan Closing Costs
$7,590
Total Acquisition Cost
$892,238
Initial Loan Funding
$686,328
Cash Required to Close
$205,910
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$205,910

Loan Terms
Initial Loan Funding
$686,328
Rehab Loan Funding
$214,500
Total Loan Commitment
$900,828
Points
$18,017
Loan Closing Costs
$7,590
Interest Carry
$45,417
Total Financing Cost
$71,023

Closing Costs
Deed/Transfer Tax - County
%
$1,716
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,005
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,721
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)
$3,775
Misc.
Total Loan Closing
$7,590

Residual
As Repaired Value (ARV)
$1,501,300
Sale Costs
%
$90,078
Property Taxes
%
$1,458
Property Insurance
%
$1,887
Interest Carry - Purchase Loan Funding
$36,032
Interest Carry - Rehab Loan Funding
$9,384
Net Exit Price
$1,362,460
Cash Investment
$205,910
Loan payoff
$900,828
Estimated Profit
$255,722
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.