302209

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
%
%
%
%

$200,373

Cash Investment

$248,575

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$834,290
Buyer's Premium
Purchase Closing Costs
$8,509
Loan Points
$17,521
Loan Closing Costs
$7,486
Total Acquisition Cost
$867,805
Initial Loan Funding
$667,432
Cash Required to Close
$200,373
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$200,373

Loan Terms
Initial Loan Funding
$667,432
Rehab Loan Funding
$208,600
Total Loan Commitment
$876,032
Points
$17,521
Loan Closing Costs
$7,486
Interest Carry
$44,166
Total Financing Cost
$69,173

Closing Costs
Deed/Transfer Tax - County
%
$1,669
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,840
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,509
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)
$3,671
Misc.
Total Loan Closing
$7,486

Residual
As Repaired Value (ARV)
$1,460,000
Sale Costs
%
$87,600
Property Taxes
%
$1,418
Property Insurance
%
$1,835
Interest Carry - Purchase Loan Funding
$35,040
Interest Carry - Rehab Loan Funding
$9,126
Net Exit Price
$1,324,980
Cash Investment
$200,373
Loan payoff
$876,032
Estimated Profit
$248,575
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.