346800

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
%
%
%
%

$293,808

Cash Investment

$367,562

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,237,660
Buyer's Premium
Purchase Closing Costs
$11,025
Loan Points
$25,991
Loan Closing Costs
$9,261
Total Acquisition Cost
$1,283,936
Initial Loan Funding
$990,128
Cash Required to Close
$293,808
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$293,808

Loan Terms
Initial Loan Funding
$990,128
Rehab Loan Funding
$309,400
Total Loan Commitment
$1,299,528
Points
$25,991
Loan Closing Costs
$9,261
Interest Carry
$65,518
Total Financing Cost
$100,769

Closing Costs
Deed/Transfer Tax - County
%
$1,361
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,664
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,025
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)
$5,446
Misc.
Total Loan Closing
$9,261

Residual
As Repaired Value (ARV)
$2,165,900
Sale Costs
%
$129,954
Property Taxes
%
$6,807
Property Insurance
%
$2,723
Interest Carry - Purchase Loan Funding
$51,982
Interest Carry - Rehab Loan Funding
$13,536
Net Exit Price
$1,960,898
Cash Investment
$293,808
Loan payoff
$1,299,528
Estimated Profit
$367,562
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.