302604

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
%
%
%
%

$215,018

Cash Investment

$247,996

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$874,390
Buyer's Premium
Purchase Closing Costs
$14,116
Loan Points
$18,362
Loan Closing Costs
$7,662
Total Acquisition Cost
$914,530
Initial Loan Funding
$699,512
Cash Required to Close
$215,018
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$215,018

Loan Terms
Initial Loan Funding
$699,512
Rehab Loan Funding
$218,600
Total Loan Commitment
$918,112
Points
$18,362
Loan Closing Costs
$7,662
Interest Carry
$46,288
Total Financing Cost
$72,313

Closing Costs
Deed/Transfer Tax - County
%
$6,995
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,121
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,116
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)
$3,847
Misc.
Total Loan Closing
$7,662

Residual
As Repaired Value (ARV)
$1,530,200
Sale Costs
%
$91,812
Property Taxes
%
$9,050
Property Insurance
%
$1,924
Interest Carry - Purchase Loan Funding
$36,724
Interest Carry - Rehab Loan Funding
$9,564
Net Exit Price
$1,381,126
Cash Investment
$215,018
Loan payoff
$918,112
Estimated Profit
$247,996
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.