459259

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
%
%
%
%

$482,196

Cash Investment

$590,961

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$2,019,380
Buyer's Premium
Purchase Closing Costs
$23,213
Loan Points
$42,406
Loan Closing Costs
$12,700
Total Acquisition Cost
$2,097,700
Initial Loan Funding
$1,615,504
Cash Required to Close
$482,196
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$482,196

Loan Terms
Initial Loan Funding
$1,615,504
Rehab Loan Funding
$504,800
Total Loan Commitment
$2,120,304
Points
$42,406
Loan Closing Costs
$12,700
Interest Carry
$106,899
Total Financing Cost
$162,005

Closing Costs
Deed/Transfer Tax - County
%
$8,078
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$14,136
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$23,213
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)
$8,885
Misc.
Total Loan Closing
$12,700

Residual
As Repaired Value (ARV)
$3,533,900
Sale Costs
%
$212,034
Property Taxes
%
$17,064
Property Insurance
%
$4,443
Interest Carry - Purchase Loan Funding
$84,814
Interest Carry - Rehab Loan Funding
$22,085
Net Exit Price
$3,193,461
Cash Investment
$482,196
Loan payoff
$2,120,304
Estimated Profit
$590,961
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.