302190

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
%
%
%
%

$239,064

Cash Investment

$298,814

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$999,360
Buyer's Premium
Purchase Closing Costs
$9,994
Loan Points
$20,986
Loan Closing Costs
$8,212
Total Acquisition Cost
$1,038,552
Initial Loan Funding
$799,488
Cash Required to Close
$239,064
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$239,064

Loan Terms
Initial Loan Funding
$799,488
Rehab Loan Funding
$249,800
Total Loan Commitment
$1,049,288
Points
$20,986
Loan Closing Costs
$8,212
Interest Carry
$52,902
Total Financing Cost
$82,100

Closing Costs
Deed/Transfer Tax - County
%
$1,999
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,996
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,994
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)
$4,397
Misc.
Total Loan Closing
$8,212

Residual
As Repaired Value (ARV)
$1,748,900
Sale Costs
%
$104,934
Property Taxes
%
$1,699
Property Insurance
%
$2,199
Interest Carry - Purchase Loan Funding
$41,973
Interest Carry - Rehab Loan Funding
$10,929
Net Exit Price
$1,587,167
Cash Investment
$239,064
Loan payoff
$1,049,288
Estimated Profit
$298,814
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.