302230

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
%
%
%
%

$221,430

Cash Investment

$275,910

Profit

125%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$924,130
Buyer's Premium
Purchase Closing Costs
$9,317
Loan Points
$19,406
Loan Closing Costs
$7,881
Total Acquisition Cost
$960,734
Initial Loan Funding
$739,304
Cash Required to Close
$221,430
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$221,430

Loan Terms
Initial Loan Funding
$739,304
Rehab Loan Funding
$231,000
Total Loan Commitment
$970,304
Points
$19,406
Loan Closing Costs
$7,881
Interest Carry
$48,920
Total Financing Cost
$76,207

Closing Costs
Deed/Transfer Tax - County
%
$1,848
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,469
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,317
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)
$4,066
Misc.
Total Loan Closing
$7,881

Residual
As Repaired Value (ARV)
$1,617,200
Sale Costs
%
$97,032
Property Taxes
%
$1,571
Property Insurance
%
$2,033
Interest Carry - Purchase Loan Funding
$38,813
Interest Carry - Rehab Loan Funding
$10,106
Net Exit Price
$1,467,644
Cash Investment
$221,430
Loan payoff
$970,304
Estimated Profit
$275,910
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.