302413

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
%
%
%
%

$229,908

Cash Investment

$241,396

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$888,850
Buyer's Premium
Purchase Closing Costs
$13,444
Loan Points
$18,666
Loan Closing Costs
$20,029
Total Acquisition Cost
$940,988
Initial Loan Funding
$711,080
Cash Required to Close
$229,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$229,908

Loan Terms
Initial Loan Funding
$711,080
Rehab Loan Funding
$222,200
Total Loan Commitment
$933,280
Points
$18,666
Loan Closing Costs
$20,029
Interest Carry
$47,053
Total Financing Cost
$85,747

Closing Costs
Deed/Transfer Tax - County
%
$6,222
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,222
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,444
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$5,192
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)
$11,022
Misc.
Total Loan Closing
$20,029

Residual
As Repaired Value (ARV)
$1,555,500
Sale Costs
%
$93,330
Property Taxes
%
$5,022
Property Insurance
%
$5,511
Interest Carry - Purchase Loan Funding
$37,332
Interest Carry - Rehab Loan Funding
$9,721
Net Exit Price
$1,404,584
Cash Investment
$229,908
Loan payoff
$933,280
Estimated Profit
$241,396
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.