302187

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
%
%
%
%

$203,947

Cash Investment

$253,232

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$849,540
Buyer's Premium
Purchase Closing Costs
$8,646
Loan Points
$17,841
Loan Closing Costs
$7,553
Total Acquisition Cost
$883,579
Initial Loan Funding
$679,632
Cash Required to Close
$203,947
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$203,947

Loan Terms
Initial Loan Funding
$679,632
Rehab Loan Funding
$212,400
Total Loan Commitment
$892,032
Points
$17,841
Loan Closing Costs
$7,553
Interest Carry
$44,973
Total Financing Cost
$70,367

Closing Costs
Deed/Transfer Tax - County
%
$1,699
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,947
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,646
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)
$3,738
Misc.
Total Loan Closing
$7,553

Residual
As Repaired Value (ARV)
$1,486,700
Sale Costs
%
$89,202
Property Taxes
%
$1,444
Property Insurance
%
$1,869
Interest Carry - Purchase Loan Funding
$35,681
Interest Carry - Rehab Loan Funding
$9,293
Net Exit Price
$1,349,212
Cash Investment
$203,947
Loan payoff
$892,032
Estimated Profit
$253,232
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.