302207

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
%
%
%
%

$249,636

Cash Investment

$312,464

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,044,460
Buyer's Premium
Purchase Closing Costs
$10,400
Loan Points
$21,933
Loan Closing Costs
$8,411
Total Acquisition Cost
$1,085,204
Initial Loan Funding
$835,568
Cash Required to Close
$249,636
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$249,636

Loan Terms
Initial Loan Funding
$835,568
Rehab Loan Funding
$261,100
Total Loan Commitment
$1,096,668
Points
$21,933
Loan Closing Costs
$8,411
Interest Carry
$55,290
Total Financing Cost
$85,634

Closing Costs
Deed/Transfer Tax - County
%
$2,089
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,311
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,400
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)
$4,596
Misc.
Total Loan Closing
$8,411

Residual
As Repaired Value (ARV)
$1,827,800
Sale Costs
%
$109,668
Property Taxes
%
$1,776
Property Insurance
%
$2,298
Interest Carry - Purchase Loan Funding
$43,867
Interest Carry - Rehab Loan Funding
$11,423
Net Exit Price
$1,658,768
Cash Investment
$249,636
Loan payoff
$1,096,668
Estimated Profit
$312,464
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.