460558

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
%
%
%
%

$307,071

Cash Investment

$384,298

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,292,240
Buyer's Premium
Purchase Closing Costs
$11,984
Loan Points
$27,138
Loan Closing Costs
$9,501
Total Acquisition Cost
$1,340,863
Initial Loan Funding
$1,033,792
Cash Required to Close
$307,071
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$307,071

Loan Terms
Initial Loan Funding
$1,033,792
Rehab Loan Funding
$323,100
Total Loan Commitment
$1,356,892
Points
$27,138
Loan Closing Costs
$9,501
Interest Carry
$68,410
Total Financing Cost
$105,048

Closing Costs
Deed/Transfer Tax - County
%
$1,938
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,984
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)
$5,686
Misc.
Total Loan Closing
$9,501

Residual
As Repaired Value (ARV)
$2,261,400
Sale Costs
%
$135,684
Property Taxes
%
$6,203
Property Insurance
%
$2,843
Interest Carry - Purchase Loan Funding
$54,274
Interest Carry - Rehab Loan Funding
$14,136
Net Exit Price
$2,048,261
Cash Investment
$307,071
Loan payoff
$1,356,892
Estimated Profit
$384,298
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.