302424

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
%
%
%
%

$271,171

Cash Investment

$309,220

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$1,086,280
Buyer's Premium
Purchase Closing Costs
$22,508
Loan Points
$22,812
Loan Closing Costs
$8,595
Total Acquisition Cost
$1,140,195
Initial Loan Funding
$869,024
Cash Required to Close
$271,171
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$271,171

Loan Terms
Initial Loan Funding
$869,024
Rehab Loan Funding
$271,600
Total Loan Commitment
$1,140,624
Points
$22,812
Loan Closing Costs
$8,595
Interest Carry
$57,506
Total Financing Cost
$88,913

Closing Costs
Deed/Transfer Tax - County
%
$13,904
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$22,508
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)
$4,780
Misc.
Total Loan Closing
$8,595

Residual
As Repaired Value (ARV)
$1,901,000
Sale Costs
%
$114,060
Property Taxes
%
$6,029
Property Insurance
%
$2,390
Interest Carry - Purchase Loan Funding
$45,624
Interest Carry - Rehab Loan Funding
$11,883
Net Exit Price
$1,721,015
Cash Investment
$271,171
Loan payoff
$1,140,624
Estimated Profit
$309,220
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.