302193

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
%
%
%
%

$225,956

Cash Investment

$281,716

Profit

125%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$943,430
Buyer's Premium
Purchase Closing Costs
$9,491
Loan Points
$19,813
Loan Closing Costs
$7,966
Total Acquisition Cost
$980,700
Initial Loan Funding
$754,744
Cash Required to Close
$225,956
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$225,956

Loan Terms
Initial Loan Funding
$754,744
Rehab Loan Funding
$235,900
Total Loan Commitment
$990,644
Points
$19,813
Loan Closing Costs
$7,966
Interest Carry
$49,945
Total Financing Cost
$77,724

Closing Costs
Deed/Transfer Tax - County
%
$1,887
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,491
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)
$4,151
Misc.
Total Loan Closing
$7,966

Residual
As Repaired Value (ARV)
$1,651,000
Sale Costs
%
$99,060
Property Taxes
%
$1,604
Property Insurance
%
$2,076
Interest Carry - Purchase Loan Funding
$39,624
Interest Carry - Rehab Loan Funding
$10,321
Net Exit Price
$1,498,316
Cash Investment
$225,956
Loan payoff
$990,644
Estimated Profit
$281,716
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.