460619

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
%
%
%
%

$385,618

Cash Investment

$453,190

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$1,584,040
Buyer's Premium
Purchase Closing Costs
$24,761
Loan Points
$33,265
Loan Closing Costs
$10,785
Total Acquisition Cost
$1,652,850
Initial Loan Funding
$1,267,232
Cash Required to Close
$385,618
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$385,618

Loan Terms
Initial Loan Funding
$1,267,232
Rehab Loan Funding
$396,000
Total Loan Commitment
$1,663,232
Points
$33,265
Loan Closing Costs
$10,785
Interest Carry
$83,855
Total Financing Cost
$127,904

Closing Costs
Deed/Transfer Tax - County
%
$12,672
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$24,761
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)
$6,970
Misc.
Total Loan Closing
$10,785

Residual
As Repaired Value (ARV)
$2,772,100
Sale Costs
%
$166,326
Property Taxes
%
$16,395
Property Insurance
%
$3,485
Interest Carry - Purchase Loan Funding
$66,530
Interest Carry - Rehab Loan Funding
$17,325
Net Exit Price
$2,502,040
Cash Investment
$385,618
Loan payoff
$1,663,232
Estimated Profit
$453,190
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.