302221

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
%
%
%
%

$210,698

Cash Investment

$261,980

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$878,340
Buyer's Premium
Purchase Closing Costs
$8,905
Loan Points
$18,445
Loan Closing Costs
$7,680
Total Acquisition Cost
$913,370
Initial Loan Funding
$702,672
Cash Required to Close
$210,698
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$210,698

Loan Terms
Initial Loan Funding
$702,672
Rehab Loan Funding
$219,600
Total Loan Commitment
$922,272
Points
$18,445
Loan Closing Costs
$7,680
Interest Carry
$46,498
Total Financing Cost
$72,623

Closing Costs
Deed/Transfer Tax - County
%
$1,757
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,905
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)
$3,865
Misc.
Total Loan Closing
$7,680

Residual
As Repaired Value (ARV)
$1,537,100
Sale Costs
%
$92,226
Property Taxes
%
$1,493
Property Insurance
%
$1,932
Interest Carry - Purchase Loan Funding
$36,890
Interest Carry - Rehab Loan Funding
$9,608
Net Exit Price
$1,394,951
Cash Investment
$210,698
Loan payoff
$922,272
Estimated Profit
$261,980
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.